investorscraft@gmail.com

Intrinsic ValueXinjiang Qingsong Building Materials and Chemicals (Group) Co, Ltd. (600425.SS)

Previous Close$4.59
Intrinsic Value
Upside potential
Previous Close
$4.59

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

Xinjiang Qingsong Building Materials and Chemicals (Group) Co., Ltd. operates as a regional cement and building materials producer based in China's Xinjiang province. The company generates revenue through the manufacturing and sale of cement products, commercial concrete, and various chemical products, serving construction and infrastructure development needs. Its strategic location in Aksu provides access to both domestic Chinese markets and export opportunities to neighboring Central Asian countries, positioning it as a key regional supplier in a fragmented but essential industry. The company's integrated operations span from raw material processing to finished product distribution, leveraging local resources to maintain cost competitiveness. While operating in a cyclical industry sensitive to construction activity and government infrastructure spending, Qingsong has established itself as a significant player in China's northwest region with export capabilities that diversify its market exposure beyond domestic demand fluctuations.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.33 billion with net income of CNY 353.7 million, achieving a net profit margin of approximately 8.2%. Operating cash flow of CNY 343.0 million demonstrates solid cash generation from core operations, though capital expenditures of CNY 247.4 million indicate ongoing investment in maintaining production capacity and operational efficiency.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.22, the company exhibits moderate earnings power relative to its market capitalization. The operating cash flow coverage of capital expenditures suggests adequate internal funding for maintenance investments, while the net income to revenue conversion indicates reasonable operational efficiency in a capital-intensive industry.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.27 billion in cash and equivalents against total debt of CNY 1.31 billion, indicating a nearly balanced debt-to-cash position. This conservative financial structure provides stability in a cyclical industry, with sufficient liquidity to meet near-term obligations while maintaining operational flexibility.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.10 per share distribution, representing a payout ratio of approximately 45% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for potential growth initiatives or cyclical downturns in the construction materials sector.

Valuation And Market Expectations

Trading at a market capitalization of CNY 7.62 billion, the company's valuation reflects a P/E ratio of approximately 21.5x based on current earnings. The beta of 0.475 indicates lower volatility than the broader market, suggesting investor perception of relative stability despite operating in a cyclical industry.

Strategic Advantages And Outlook

The company's strategic location in Xinjiang provides dual access to domestic Chinese infrastructure development and Central Asian export markets. This geographic advantage, combined with integrated operations and regional market presence, positions it to benefit from both local construction activity and cross-border trade opportunities in developing economies.

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