investorscraft@gmail.com

Intrinsic ValueShanxi Coking Co., Ltd. (600740.SS)

Previous Close$4.64
Intrinsic Value
Upside potential
Previous Close
$4.64

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

Shanxi Coking Co., Ltd. operates as a specialized producer within China's energy sector, focusing on the integrated production and sale of coke and its derivative chemical products. Its core revenue model is built on transforming coal into metallurgical coke, a critical input for steelmaking, while simultaneously capturing value from by-products including methanol, carbon black, ammonium sulfate, industrial naphthalene, modified asphalt, and pure benzene. This integrated approach allows the company to maximize resource utilization and revenue streams from a single feedstock. As a subsidiary of the state-backed Shanxi Coking Group, the firm is deeply embedded in China's industrial supply chain, serving the massive domestic steel industry from its operational base in Linfen, a key coal-producing region. Its market position is that of a regional specialist, leveraging its proximity to raw materials and established customer relationships, though it operates in a highly competitive and cyclical industry subject to government policy on overcapacity and environmental regulations.

Revenue Profitability And Efficiency

The company generated revenue of CNY 7.51 billion for the period. However, profitability was constrained with net income of CNY 263 million, indicating thin margins. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -2.07 billion, which significantly outweighed capital expenditures of CNY -191 million, suggesting potential working capital pressures or timing differences in receivables.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.10, reflecting modest earnings power relative to the share count. The significant negative operating cash flow, even after adjusting for capital investments, raises concerns about the sustainability of current earnings and the company's ability to self-fund operations without relying on external financing or drawing down cash reserves.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.20 billion against a substantial total debt burden of CNY 6.05 billion, indicating a leveraged financial structure. This high debt level, coupled with the negative cash flow from operations, points to elevated financial risk and potential liquidity constraints that require careful management.

Growth Trends And Dividend Policy

Despite the challenging cash flow position, the company maintained a dividend distribution of CNY 0.02 per share. This suggests a commitment to returning capital to shareholders, though the sustainability of this policy is questionable if operational cash generation does not improve. Growth trends are unclear from the provided data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.33 billion, the market assigns a valuation that reflects the company's current earnings and its position in a cyclical industry. A beta of 0.742 indicates the stock is perceived as less volatile than the broader market, potentially pricing in a degree of stability or government support.

Strategic Advantages And Outlook

The company's strategic advantage lies in its vertical integration and its affiliation with a major state-owned group, providing operational synergies and potential support. The outlook is intrinsically tied to the health of the Chinese steel industry and commodity price cycles, requiring navigational skill through industry headwinds and regulatory changes.

Sources

Company Annual ReportPublic financial disclosures

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