investorscraft@gmail.com

Intrinsic ValueShanghai Material Trading Co., Ltd. (600822.SS)

Previous Close$11.04
Intrinsic Value
Upside potential
Previous Close
$11.04

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

Shanghai Material Trading operates as a comprehensive industrial distributor serving China's manufacturing and construction sectors. The company functions as a critical intermediary in the supply chain, trading a diverse portfolio of essential materials including metals, minerals, chemicals, building materials, and mechanical equipment. Its revenue model relies on margin-based trading activities supplemented by value-added services such as warehousing, technical consulting, and import/export facilitation. Operating in China's highly fragmented industrial distribution sector, the company leverages its established presence in Shanghai to serve both domestic and international markets. While facing intense competition from larger distributors and specialized trading firms, Shanghai Material Trading maintains relevance through its broad product range and integrated service offerings that address the complex procurement needs of industrial clients across multiple sectors.

Revenue Profitability And Efficiency

The company generated CNY 4.52 billion in revenue with modest net income of CNY 50.54 million, reflecting the thin margins characteristic of industrial distribution. Operating cash flow of CNY 227.93 million significantly exceeded net income, indicating effective working capital management. The low net margin of approximately 1.1% underscores the competitive nature of the trading business and the company's position as a volume-driven operator in a crowded marketplace.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.10 demonstrates limited earnings power relative to the substantial revenue base. The company generated positive operating cash flow that comfortably covered capital expenditures of CNY 23.54 million, suggesting adequate internal funding capacity for maintenance investments. The modest scale of capital expenditures indicates a light-asset business model typical of trading operations that don't require significant fixed asset investments.

Balance Sheet And Financial Health

The balance sheet appears conservative with substantial cash reserves of CNY 1.15 billion against minimal total debt of CNY 175 million, resulting in a net cash position. This strong liquidity profile provides financial flexibility and resilience against market volatility. The low debt level suggests minimal financial risk and capacity to withstand cyclical downturns in the industrial materials sector.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, retaining all earnings to support working capital requirements and potential expansion opportunities. The absence of dividend payments aligns with the capital-intensive nature of trading businesses that require significant inventory financing. Growth appears constrained by the mature and competitive nature of industrial distribution in China.

Valuation And Market Expectations

With a market capitalization of CNY 5.13 billion, the company trades at approximately 1.1 times revenue and 100 times earnings, reflecting market skepticism about growth prospects and margin expansion. The low beta of 0.424 suggests the stock is perceived as defensive, possibly due to its net cash position and stable but low-margin business model in essential materials distribution.

Strategic Advantages And Outlook

The company's primary advantages include its established market presence, diverse product portfolio, and strong balance sheet. However, it operates in a highly competitive sector with structural margin pressures. The outlook remains challenging given China's economic transition and intense competition in industrial distribution, though the company's financial conservatism provides stability during market cycles.

Sources

Company financial reportsStock exchange disclosuresMarket 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