investorscraft@gmail.com

Intrinsic ValueHenan Zhongfu Industrial Co.,Ltd (600595.SS)

Previous Close$9.71
Intrinsic Value
Upside potential
Previous Close
$9.71

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

Henan Zhongfu Industrial operates as a vertically integrated aluminum producer within China's basic materials sector, engaging in the comprehensive processing, manufacturing, and sale of electrolytic aluminum and diverse aluminum products. The company's core revenue model derives from transforming raw aluminum into high-value-added products across multiple market segments, including specialized plates and coils such as double zero foils for packaging, automotive sheets, and CTP base materials for printing applications. Its product portfolio extends to billets for electronics and rail transport, industrial and architectural profiles, and various wire rods, positioning it as a multifaceted supplier to construction, automotive, and industrial end-markets. The company further enhances its competitive positioning through backward integration into power generation and coal production activities, providing cost control and supply chain stability in the energy-intensive aluminum smelting process. This integrated approach supports its market presence as a regional manufacturer capable of serving both standard and specialized aluminum applications within China's domestic market.

Revenue Profitability And Efficiency

The company generated CNY 22.76 billion in revenue with net income of CNY 703.7 million, reflecting a net margin of approximately 3.1%. Operating cash flow of CNY 1.40 billion significantly exceeded capital expenditures of CNY 562.9 million, indicating solid cash generation from core operations. This cash flow coverage supports ongoing investments and operational needs within the capital-intensive aluminum industry.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.18, demonstrating modest earnings power relative to the company's scale. The positive operating cash flow of CNY 1.40 billion compared to net income suggests quality earnings with minimal non-cash adjustments. The company maintains adequate capital efficiency in converting revenue to operating cash, though margins remain compressed typical of commodity-based manufacturing.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.10 billion in cash against total debt of CNY 1.44 billion, indicating moderate leverage with debt slightly exceeding liquid assets. The conservative debt level relative to the company's market capitalization of CNY 22.40 billion suggests manageable financial obligations and reasonable balance sheet strength for continued operations in the cyclical aluminum sector.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings to fund operations and potential growth initiatives. This approach is common among capital-intensive basic materials companies prioritizing reinvestment over shareholder distributions. Growth prospects are tied to aluminum demand cycles, industrial production trends, and the company's ability to maintain competitive positioning in specialized product segments.

Valuation And Market Expectations

Trading at a market capitalization of CNY 22.40 billion, the company carries a price-to-earnings ratio of approximately 31.8 based on current earnings. The beta of 0.696 indicates lower volatility than the broader market, reflecting the defensive characteristics typical of basic materials stocks. Valuation metrics suggest market expectations for stable, though not aggressive, future performance.

Strategic Advantages And Outlook

The company's vertically integrated model provides cost advantages through control over energy inputs and raw material processing. Its diverse product portfolio across multiple aluminum applications offers some insulation against demand fluctuations in specific end-markets. The outlook remains dependent on Chinese industrial demand, aluminum pricing trends, and the company's execution in maintaining operational efficiency amid competitive pressures.

Sources

Company financial statementsMarket 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