investorscraft@gmail.com

Intrinsic ValueYunnan Yunwei Company Limited (600725.SS)

Previous Close$4.76
Intrinsic Value
Upside potential
Previous Close
$4.76

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

Yunnan Yunwei Company Limited operates as a specialized chemical and industrial materials distributor based in Qujing, China, focusing primarily on the trading and sales of coal coking products, aluminum, and steel. The company serves industrial clients within China's basic materials sector, leveraging its regional presence in Yunnan province to supply essential inputs for manufacturing and construction industries. Its revenue model is fundamentally transactional, deriving income from the margin between purchase and sale prices of bulk commodities, which exposes the business to cyclical demand patterns and commodity price volatility. Operating in a highly competitive distribution landscape, Yunnan Yunwei maintains a niche position by catering to local industrial demand rather than pursuing national scale, which allows for deeper customer relationships but limits diversification. The company's market positioning is characterized by its focus on intermediate industrial products rather than end-consumer goods, making its performance sensitive to macroeconomic conditions and industrial activity levels in its regional operating environment.

Revenue Profitability And Efficiency

The company generated CNY 758.5 million in revenue but reported a net loss of CNY 62.7 million, indicating significant margin pressure despite substantial sales volume. Operating cash flow of CNY 37.9 million suggests some cash generation from core operations, though profitability remains challenged by market conditions or operational inefficiencies in its trading activities.

Earnings Power And Capital Efficiency

With negative EPS of CNY -0.0509 and minimal capital expenditures of only CNY 189,528, the company demonstrates constrained earnings power and limited investment in productive assets. The modest operating cash flow relative to revenue indicates moderate capital efficiency in working capital management, though the net loss reflects underlying operational challenges.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with CNY 124.9 million in cash against minimal total debt of CNY 7.0 million, indicating a conservative financial structure. This low leverage position provides financial flexibility despite current profitability challenges, with comfortable cash coverage of obligations.

Growth Trends And Dividend Policy

Current performance reflects contraction rather than growth, with no dividend distribution indicating capital retention during challenging periods. The company appears to be prioritizing financial stability over shareholder returns, focusing on navigating market headwinds in the basic materials sector.

Valuation And Market Expectations

Trading at a market capitalization of CNY 4.4 billion despite negative earnings, the valuation suggests market expectations of recovery or potential strategic value. The low beta of 0.282 indicates relative insulation from broader market volatility, possibly reflecting the company's niche positioning.

Strategic Advantages And Outlook

The company's primary advantages include its established regional presence and low debt structure, providing operational stability. The outlook remains cautious given current losses, though strong liquidity positions the company to weather cyclical downturns in the basic materials distribution sector.

Sources

Company filingsMarket 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