investorscraft@gmail.com

Intrinsic ValueFushun Special Steel Co.,LTD. (600399.SS)

Previous Close$6.54
Intrinsic Value
Upside potential
Previous Close
$6.54

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fushun Special Steel operates as a specialized steel manufacturer in China's basic materials sector, producing high-performance alloy steels for demanding industrial applications. The company's core revenue model centers on manufacturing and selling premium-grade steel products including super alloys, tool and die steels, stainless steels, titanium alloys, and alloy structural steels. These specialized materials serve critical sectors such as aviation, aerospace, defense, nuclear power, petroleum and petrochemical, transportation, engineering machinery, and medical industries, positioning the company in high-value niche markets rather than commodity steel production. With exports reaching approximately 30 countries, Fushun has established an international footprint while maintaining its foundational presence in the Chinese industrial landscape. The company's market position is characterized by its technical expertise in alloy development and its long-standing operational history dating back to 1937, providing established relationships and manufacturing capabilities that newer entrants cannot easily replicate in the specialized steel segment.

Revenue Profitability And Efficiency

The company generated CNY 8.48 billion in revenue with net income of CNY 111.7 million, reflecting thin margins characteristic of the capital-intensive steel industry. Operating cash flow was negative CNY 376.6 million, indicating potential working capital pressures or timing differences in receivables and inventory management during the period.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.06, demonstrating modest earnings power relative to the company's scale. Capital expenditures of CNY 446.5 million suggest ongoing investment in production capabilities, though negative operating cash flow raises questions about the sustainability of current investment levels without external financing.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.44 billion in cash against total debt of CNY 2.88 billion, indicating moderate leverage. The debt position appears manageable given the company's industrial assets and market position, though liquidity management requires careful attention given the negative operating cash flow.

Growth Trends And Dividend Policy

The company maintained a dividend payment of CNY 0.018 per share, suggesting a commitment to shareholder returns despite modest profitability. Growth prospects are tied to demand from strategic sectors including aerospace, defense, and energy, which typically show more stability than general industrial markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.67 billion, the company trades at a premium to book value, reflecting its specialized market position rather than current earnings multiples. The beta of 0.764 indicates lower volatility than the broader market, typical for established industrial companies.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established expertise in specialty steel production, diverse industrial customer base, and export market presence. Outlook depends on continued demand from aerospace, defense, and energy sectors, though operational efficiency improvements will be crucial for sustainable profitability.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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