investorscraft@gmail.com

Intrinsic ValueBaoji Titanium Industry Co., Ltd. (600456.SS)

Previous Close$38.34
Intrinsic Value
Upside potential
Previous Close
$38.34

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

Baoji Titanium Industry operates as a specialized manufacturer of titanium and titanium alloy products, serving diverse industrial sectors including aerospace, marine engineering, chemical processing, and medical applications. The company's core revenue model centers on producing and selling titanium in various forms such as plates, strips, tubes, rods, and forgings, while also manufacturing zirconium, nickel, and steel products. As a key player in China's industrial materials sector, the company maintains a strategic position in the global titanium supply chain, exporting to major markets including the United States, Japan, Germany, and other international destinations. Its comprehensive product portfolio and technical expertise in titanium processing enable it to serve demanding applications where material strength, corrosion resistance, and lightweight properties are critical, positioning the company as an essential supplier to high-value industrial segments.

Revenue Profitability And Efficiency

The company generated CNY 6.66 billion in revenue with net income of CNY 576 million, reflecting an 8.7% net margin. Operating cash flow of CNY 412 million supported operations, though capital expenditures of CNY 245 million indicate ongoing investment in production capacity. The diluted EPS of CNY 1.21 demonstrates reasonable earnings generation relative to the company's scale in the specialized titanium products market.

Earnings Power And Capital Efficiency

With CNY 576 million in net income and operating cash flow of CNY 412 million, the company maintains adequate earnings power despite the capital-intensive nature of titanium processing. The gap between net income and operating cash flow suggests working capital requirements typical for industrial manufacturers. The company's ability to maintain positive cash generation supports its operational sustainability in a cyclical industry.

Balance Sheet And Financial Health

The balance sheet shows CNY 941 million in cash against CNY 1.38 billion in total debt, indicating moderate leverage. The company maintains sufficient liquidity with cash covering approximately 68% of total debt obligations. This financial structure provides flexibility for the capital-intensive requirements of titanium production while maintaining reasonable debt levels for an industrial materials company.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.39, representing a 32% payout ratio based on EPS. This dividend policy indicates management's confidence in sustainable cash generation. The balance between reinvestment needs and shareholder returns reflects a mature company approach in a specialized industrial sector with cyclical characteristics.

Valuation And Market Expectations

Trading at a market capitalization of CNY 15.05 billion, the company carries a P/E ratio of approximately 26 based on current earnings. The beta of 0.662 suggests lower volatility than the broader market, reflecting the defensive characteristics of industrial materials companies. This valuation implies market expectations for stable performance in specialized titanium applications.

Strategic Advantages And Outlook

The company benefits from its specialized expertise in titanium processing and diverse industrial applications, particularly in aerospace and chemical sectors. Its export presence across major global markets provides geographic diversification. The outlook remains tied to industrial demand cycles, with growth potential in advanced manufacturing and technology sectors requiring high-performance materials.

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