investorscraft@gmail.com

Intrinsic ValueChangjiang & Jinggong Steel Building (Group) Co., Ltd (600496.SS)

Previous Close$4.75
Intrinsic Value
Upside potential
Previous Close
$4.75

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

Changjiang & Jinggong Steel Building (Group) Co., Ltd. is a prominent industrial enterprise specializing in the design, fabrication, and construction of advanced steel structures for diverse applications across China and international markets. The company's core revenue model is built on providing integrated solutions, including light and high-rise steel frameworks, comprehensive metal building systems, and specialized products like steel decking and cladding. Operating within the competitive engineering and construction sector, it serves a broad clientele requiring robust, efficient, and sustainable building infrastructures. Its market positioning is strengthened by a vertically integrated approach that encompasses new building materials, enhancing its value proposition and project execution capabilities. This strategic focus on quality and innovation allows it to maintain a significant presence in both domestic and global construction landscapes, catering to industrial, commercial, and infrastructure developments with tailored structural solutions.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 18.49 billion for the period, demonstrating strong top-line performance in the competitive steel construction market. However, net income of CNY 511.68 million indicates a relatively thin net profit margin of approximately 2.8%, reflecting the capital-intensive and competitive nature of the industry. Operating cash flow of CNY 771.31 million supports operational sustainability, though efficiency metrics would benefit from deeper analysis of working capital management.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.24, translating the net profit into a per-share metric for investor assessment. The company generated positive operating cash flow significantly exceeding capital expenditures of CNY -117.87 million, indicating it can fund investments internally. This suggests adequate earnings power to sustain operations and growth initiatives without excessive external financing.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 5.20 billion, providing a substantial buffer. Total debt is reported at CNY 3.20 billion, resulting in a conservative net cash position. This low leverage ratio, coupled with a beta of 0.28, indicates a financially stable company with lower volatility relative to the market.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.08 per share. Future growth will likely be driven by continued demand for steel structures in infrastructure and construction projects, both domestically in China and internationally. The balance between reinvesting for growth and returning capital to shareholders appears managed prudently given the current financial health.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.30 billion, the market values the company at a significant discount to its annual revenue, suggesting expectations for modest future growth or margin pressures. The low P/E ratio implied by the EPS and market cap reflects the market's view of its earnings potential and the cyclical nature of the construction industry.

Strategic Advantages And Outlook

The company's strategic advantages lie in its integrated service model, from design to installation, and its established presence in a critical infrastructure sector. Its strong balance sheet provides resilience against economic cycles. The outlook is tied to overall construction activity levels and the company's ability to maintain its competitive positioning and operational efficiency in a demanding market.

Sources

Company Financial ReportsShanghai Stock Exchange Filings

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