investorscraft@gmail.com

Intrinsic ValueGuizhou Wire Rope Incorporated Company (600992.SS)

Previous Close$13.84
Intrinsic Value
Upside potential
Previous Close
$13.84

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

Guizhou Wire Rope Incorporated Company operates as a specialized manufacturer in China's industrial steel products sector, producing an extensive portfolio of steel wire ropes, strands, and related rigging equipment. The company serves diverse industrial applications including construction, mining, marine, elevator systems, and material handling through its Dragon brand products. Its revenue model combines domestic sales across China with strategic exports to international markets such as the United States, Britain, Canada, and European nations. The company maintains a niche position within the broader steel industry by focusing on high-specification wire rope products rather than commodity steel production. This specialization allows it to cater to specific technical requirements across multiple industrial sectors while facing competition from both domestic manufacturers and international steel conglomerates. The export business provides geographic diversification but also exposes the company to global trade dynamics and currency fluctuations.

Revenue Profitability And Efficiency

The company generated CNY 2.15 billion in revenue but reported a net loss of CNY 32.66 million, indicating significant margin pressure within the competitive steel wire rope market. Negative operating cash flow of CNY 127.26 million combined with substantial capital expenditures suggests operational challenges and potential liquidity strain. The diluted EPS of -0.13 CNY reflects the difficult pricing environment and cost structure issues affecting profitability across the reporting period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income and operating cash flow. The substantial capital expenditures of CNY 192.13 million indicate ongoing investment in production capabilities, though returns on these investments remain negative. The company's ability to generate positive returns on capital is currently challenged by market conditions and operational efficiency issues that require strategic addressing.

Balance Sheet And Financial Health

The balance sheet shows CNY 203.63 million in cash against total debt of CNY 783.08 million, indicating a leveraged position with potential liquidity concerns. The debt-to-equity ratio appears elevated given the negative earnings and cash flow generation. Financial health requires careful monitoring as the company navigates current market challenges while maintaining adequate working capital for operations.

Growth Trends And Dividend Policy

Despite the challenging financial performance, the company maintained a modest dividend payment of 0.012 CNY per share, suggesting management's commitment to shareholder returns. Growth trends appear constrained by industry-wide pressures in the steel sector, though the export business to multiple countries provides some diversification. The company's future growth will depend on improving operational efficiency and capturing market share in specialized wire rope segments.

Valuation And Market Expectations

With a market capitalization of CNY 3.53 billion, the market appears to be pricing in recovery potential despite current financial challenges. The beta of 1.017 indicates stock volatility slightly above market average, reflecting the cyclical nature of the steel industry. Valuation metrics suggest investors are considering the company's niche market position and export capabilities against current profitability concerns.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized product portfolio, established Dragon brand, and export market presence across multiple continents. The outlook depends on improving operational efficiency, managing debt levels, and leveraging its technical expertise in high-specification wire ropes. Success will require navigating raw material cost volatility while maintaining quality standards that justify premium positioning in both domestic and international markets.

Sources

Company annual reportStock exchange disclosuresFinancial statements

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