investorscraft@gmail.com

Intrinsic ValueXishui Strong Year Co.,Ltd Inner Mongolia (600291.SS)

Previous Close$0.89
Intrinsic Value
Upside potential
Previous Close
$0.89

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Xishui Strong Year Co., Ltd. operates primarily as a cement and clinker manufacturer, serving the construction sector within China's Inner Mongolia Autonomous Region, including key areas like Wuhai and Baotou. Its core revenue model is driven by the production and sale of these essential building materials, which are fundamental to regional infrastructure and real estate development. Beyond its primary industrial operations, the company has diversified into technology services, including network integration, hardware distribution, and software development, though these segments appear secondary to its cement business. The firm is also engaged in the research and development of energy-saving environmental protection equipment, aligning with national sustainability initiatives. Operating in a highly competitive and cyclical industry, its market position is likely regional, catering to local demand rather than national scale, with its financial services sector classification suggesting a complex corporate structure or historical business lines that may no longer be primary.

Revenue Profitability And Efficiency

For FY 2021, the company reported revenue of CNY 105.6 million. Notably, net income was CNY 82.6 million, significantly exceeding revenue, which is an anomalous financial relationship that requires verification from primary sources. Operating cash flow was positive at CNY 37.6 million, while capital expenditures were minimal at negative CNY 6,315.

Earnings Power And Capital Efficiency

The reported diluted EPS was CNY 0.0756. The extreme disparity between revenue and net income, along with minimal capital expenditures, suggests either exceptional one-time gains, accounting adjustments, or potential data inconsistencies that must be clarified with official filings to assess true earnings power accurately.

Balance Sheet And Financial Health

The company held cash and equivalents of CNY 63.8 million against a total debt of CNY 160.0 million, indicating a leveraged position. This debt-to-cash ratio points to potential liquidity constraints and necessitates a deeper analysis of debt maturity profiles and interest coverage from primary financial statements.

Growth Trends And Dividend Policy

The declared dividend per share was CNY 0.197, which is substantially higher than the reported EPS, indicating a payout that may not be sustainable from current earnings and likely draws from retained earnings or other reserves. This policy requires confirmation from historical dividend data and cash flow statements.

Valuation And Market Expectations

Reported market capitalization was zero, which is inconsistent with a listed entity and suggests the provided data may be incomplete or erroneous. The beta of 1.11 indicates stock volatility slightly above the market average, but a reliable valuation cannot be determined without accurate market data.

Strategic Advantages And Outlook

The company's strategic focus on cement production in a developing region and diversification into technology and environmental R&D could provide avenues for growth. However, its financial health, characterized by high debt and anomalous profitability metrics, presents significant risks that must be addressed for long-term stability.

Sources

Provided dataset requires verification against official 10-K or annual report filings from the Shanghai Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount