investorscraft@gmail.com

Intrinsic ValueXinyu Iron & Steel Co., Ltd (600782.SS)

Previous Close$4.05
Intrinsic Value
Upside potential
Previous Close
$4.05

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

Xinyu Iron & Steel operates as a diversified steel producer within China's basic materials sector, generating revenue through the manufacturing and sale of various steel products including rebar, wire materials, electrical steel plates, and hot-rolled coils. The company maintains a vertically integrated business model that extends beyond primary steel production to include ferrous metal smelting, metal products processing, chemical production, and comprehensive equipment manufacturing services. Its market position is characterized by a broad product portfolio serving construction, industrial manufacturing, and infrastructure sectors, with additional revenue streams from chemical by-products like coal tar and crude benzene. The company has established export channels to approximately 20 international markets including the United States, European Union, and Southeast Asia, though it remains primarily focused on domestic Chinese demand. This diversification across products and services provides some insulation against cyclical steel market fluctuations while maintaining its core identity as a regional steel producer.

Revenue Profitability And Efficiency

The company generated CNY 41.8 billion in revenue with modest net income of CNY 32.8 million, indicating thin profit margins characteristic of the competitive steel industry. Operating cash flow of CNY 2.7 billion significantly exceeded net income, suggesting strong cash conversion efficiency despite margin pressures. Capital expenditures of CNY 692.6 million represent ongoing investment in maintaining production capacity and operational capabilities.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.0104 reflects constrained earnings power amid industry headwinds, though positive operating cash flow generation demonstrates fundamental operational viability. The company maintains adequate liquidity with cash reserves of CNY 4.5 billion supporting ongoing operations and strategic flexibility in a capital-intensive industry requiring continuous facility maintenance and upgrades.

Balance Sheet And Financial Health

Financial health appears stable with total debt of CNY 4.7 billion roughly matching cash reserves, indicating manageable leverage. The balance sheet shows sufficient liquidity with cash representing significant coverage of short-term obligations, though the capital-intensive nature of steel production requires continuous monitoring of debt servicing capacity during industry downturns.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with CNY 0.01 per share distribution, reflecting prioritization of capital preservation over shareholder returns in a cyclical industry. Growth trends appear muted given the modest net income figure, suggesting the company is navigating challenging market conditions rather than pursuing aggressive expansion.

Valuation And Market Expectations

With a market capitalization of CNY 13.5 billion, the company trades at approximately 0.32 times revenue, reflecting market expectations for continued margin pressure in the steel sector. The low beta of 0.361 suggests investors perceive the stock as relatively defensive within the materials sector, possibly due to its diversified operations and stable domestic market presence.

Strategic Advantages And Outlook

Strategic advantages include product diversification, export market access, and vertical integration across production processes. The outlook remains cautious given thin margins, though the company's broad product range and operational scale provide some resilience against industry cyclicality. Continued focus on operational efficiency and market diversification will be critical for navigating challenging steel market conditions.

Sources

Company financial reportsShanghai Stock Exchange disclosuresPublicly available 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