investorscraft@gmail.com

Intrinsic ValueAnyang Iron and Steel Co., Ltd. (600569.SS)

Previous Close$2.54
Intrinsic Value
Upside potential
Previous Close
$2.54

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

Anyang Iron and Steel Co., Ltd. operates as a significant integrated steel producer in China's basic materials sector, specializing in the manufacturing and distribution of a diverse portfolio of steel products. Its core revenue model is derived from the sale of hot-rolled steel plates, wire rods, bar products, and specialized structural steels, which are essential inputs for construction, manufacturing, shipbuilding, and infrastructure development. The company functions within the highly cyclical and competitive global steel industry, where its market position is heavily influenced by domestic demand, government industrial policies, and global commodity price fluctuations. As a subsidiary of the state-owned Anyang Iron and Steel Group, it benefits from integrated operations and established supply chains but faces intense competition from both large domestic mills and international producers, necessitating a focus on operational efficiency and product specialization to maintain its relevance in the market.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 29.64 billion for the period, indicating a significant scale of operations. However, this was overshadowed by a severe net loss of CNY -3.27 billion and negative operating cash flow of CNY -1.31 billion, reflecting profound profitability challenges and operational inefficiencies amidst a difficult market environment for steel producers.

Earnings Power And Capital Efficiency

Earnings power was severely impaired, as evidenced by a diluted EPS of CNY -1.14. The negative operating cash flow, coupled with significant capital expenditures of CNY -1.18 billion, indicates that the company's operations are not generating sufficient internal cash to fund its investing activities, pointing to poor capital efficiency and strained liquidity management.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 5.12 billion against a total debt burden of CNY 6.26 billion. This moderate liquidity cushion is offset by the substantial debt load and recent operating losses, which collectively signal financial stress and a weakened overall financial health position for the entity.

Growth Trends And Dividend Policy

Current trends are characterized by financial contraction rather than growth, with the company reporting a substantial net loss. Reflecting this challenging financial position, the dividend per share was zero, indicating a suspension of shareholder returns to preserve capital during a period of significant operational and market headwinds.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.66 billion, the market is valuing the company at a significant discount to its annual revenue, which is a common characteristic for cyclical firms experiencing deep losses. The below-average beta of 0.727 suggests the market perceives it as slightly less volatile than the broader market, potentially pricing in a state-backed support floor.

Strategic Advantages And Outlook

Its primary strategic advantage lies in its integration within a larger state-owned group, which may provide operational and financial support. The outlook remains challenging, contingent on a recovery in Chinese steel demand and commodity prices to return to profitability and improve its precarious financial standing.

Sources

Company DescriptionProvided Financial Data

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