investorscraft@gmail.com

Intrinsic ValueNingxia Building Materials Group Co.,Ltd (600449.SS)

Previous Close$13.31
Intrinsic Value
Upside potential
Previous Close
$13.31

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

Ningxia Building Materials Group operates as a regional cement and building materials manufacturer in China, focusing on the production and sale of cement, cement clinkers, and commercial concrete. Its core revenue model is derived from the bulk sale of these essential construction inputs to infrastructure projects, real estate development, and industrial clients within its operating region. The company maintains a portfolio of established brands, including Saima, Qingtongxia, and Shutong, which cater to various specialized applications such as dam construction, oil wells, and road building, indicating a degree of product diversification beyond standard cement. Operating in the highly competitive and cyclical Chinese construction materials sector, the company's market position is that of a regional player, inherently tied to the economic development and infrastructure investment within the Ningxia province and surrounding areas, facing pressure from both national giants and local competitors.

Revenue Profitability And Efficiency

The company generated revenue of CNY 8.65 billion, achieving a net income margin of approximately 2.8%. This indicates a business operating on thin margins, which is characteristic of the competitive and capital-intensive cement industry. Operating cash flow of CNY 634.6 million significantly exceeded capital expenditures, demonstrating solid cash generation from core operations relative to its investment needs.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.50, reflecting the company's earnings power on a per-share basis. The substantial operating cash flow, which is nearly triple the reported net income, suggests strong underlying earnings quality and efficient conversion of accounting profits into cash, a positive indicator of capital efficiency in a heavy industry.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged, with total debt of CNY 419.3 million against a cash position of CNY 887.4 million, resulting in a net cash position. This low level of financial leverage provides a buffer against industry downturns and supports overall financial health. The company's low beta of 0.45 further suggests lower volatility relative to the market.

Growth Trends And Dividend Policy

Specific growth rates are unavailable from the provided data. The company has demonstrated a shareholder return policy by paying a dividend of CNY 0.21 per share, which represents a payout ratio of approximately 42% based on its diluted EPS, indicating a commitment to returning capital while retaining earnings for reinvestment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.44 billion, the stock trades at a price-to-earnings ratio of roughly 13.3x based on diluted EPS. This valuation, coupled with the low beta, may reflect market expectations of stable, albeit modest, growth and a lower risk profile compared to the broader market, typical for a regional basic materials company.

Strategic Advantages And Outlook

The company's strategic advantages lie in its established regional presence and branded product portfolio for specialized applications. Its outlook is intrinsically linked to Chinese infrastructure and construction activity. A net cash balance sheet provides strategic flexibility to navigate industry cycles, but its fortunes remain heavily dependent on regional economic conditions and government investment policies.

Sources

Company Description and Financial Data Provided

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