investorscraft@gmail.com

Intrinsic ValueWuchan Zhongda Group Co.,Ltd. (600704.SS)

Previous Close$5.85
Intrinsic Value
Upside potential
Previous Close
$5.85

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

Wuchan Zhongda Group operates as a comprehensive bulk commodity supply chain service provider in China and internationally, functioning as a critical intermediary in industrial distribution networks. The company's core revenue model centers on trading and supply chain management services for steel-based metal materials, coal-based energy products, and chemical products, supplemented by diverse offerings including building materials, mechanical equipment, and automotive services. Operating within the industrials sector as a conglomerate, Wuchan Zhongda leverages its extensive distribution network and market expertise to connect producers with end-users across multiple industries. The company maintains a strong market position through its integrated service platform that combines trading, logistics, financing, and information services, creating value throughout the commodity supply chain. Its geographical presence spans domestic Chinese markets and selective international operations, positioning it as a significant player in Asia's industrial distribution landscape with established relationships across manufacturing, construction, and energy sectors.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 599.5 billion, demonstrating its significant scale in commodity trading operations. Net income reached CNY 3.08 billion, resulting in a relatively thin net margin of approximately 0.5%, which is characteristic of high-volume, low-margin commodity distribution businesses. Operating cash flow of CNY 4.15 billion indicates reasonable cash generation from core operations despite the margin pressures inherent in the industry.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.58 reflects the company's earnings capacity relative to its substantial share base. The positive operating cash flow of CNY 4.15 billion, though modest relative to revenue, demonstrates the company's ability to convert trading activities into cash. Capital expenditures of CNY -3.27 billion suggest ongoing investment in maintaining and potentially expanding operational capabilities.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 23.52 billion. Total debt of CNY 32.92 billion indicates moderate leverage, though the debt level requires careful management given the thin operating margins. The balance sheet structure appears appropriate for a trading company operating with significant working capital requirements across its diverse commodity portfolios.

Growth Trends And Dividend Policy

The dividend per share of CNY 0.21 represents a payout from current earnings, indicating a shareholder return policy despite the capital-intensive nature of the business. The company's growth trajectory appears tied to commodity market cycles and China's industrial demand patterns, with performance influenced by global commodity prices and domestic economic conditions affecting its diverse product categories.

Valuation And Market Expectations

With a market capitalization of approximately CNY 29.9 billion, the company trades at a significant discount to its annual revenue, reflecting market expectations for continued thin margins in commodity distribution. The beta of 0.619 suggests lower volatility than the broader market, possibly due to the defensive nature of essential commodity trading despite cyclical end-markets.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated supply chain capabilities and diversified commodity portfolio, providing stability across market cycles. Its extensive network and scale enable efficient distribution services, though future performance remains dependent on commodity price stability and Chinese industrial demand. The outlook is tied to China's economic growth and the company's ability to maintain competitive positioning in an evolving distribution landscape.

Sources

Company financial reportsStock exchange disclosuresPublic financial databases

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