investorscraft@gmail.com

Intrinsic ValueLiuzhou Iron & Steel Co., Ltd. (601003.SS)

Previous Close$5.36
Intrinsic Value
Upside potential
Previous Close
$5.36

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

Liuzhou Iron & Steel Co., Ltd. is a significant integrated steel producer operating within China's basic materials sector. Its core revenue model is based on the production and sale of a diversified portfolio of steel products, including specialized plates for automotive, shipbuilding, boiler, and pressure vessel applications, as well as hot-rolled bars and billets. The company serves both domestic and international markets, with exports reaching ASEAN nations, Japan, South Korea, and Europe, positioning it as a regional exporter. As a subsidiary of Guangxi Liuzhou Iron and Steel Group, it benefits from integrated supply chain advantages but operates in the highly competitive and cyclical global steel industry. Its market position is that of a sizable regional player with specialized product capabilities, though it faces intense competition from both state-owned and private steelmakers, as well as global pricing pressures and environmental regulations impacting the sector's long-term dynamics.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 70.1 billion for the period, demonstrating significant scale of operations. However, profitability was challenged, with a net loss of CNY 432.8 million and a diluted EPS of -CNY 0.17. This indicates margin compression, likely due to industry-wide headwinds such as high input costs and subdued pricing power in the steel market during the fiscal year.

Earnings Power And Capital Efficiency

Despite the net loss, the firm generated a positive operating cash flow of CNY 2.59 billion, highlighting its ability to convert sales into cash. Capital expenditures of CNY 2.20 billion were substantial, reflecting ongoing investments in maintaining and potentially upgrading its production facilities. The difference between OCF and CapEx resulted in modest positive free cash flow for the period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 5.14 billion, providing some liquidity. Total debt is significant at CNY 21.94 billion, indicating a leveraged capital structure common in capital-intensive industries. The company's financial health appears manageable but is contingent on the cyclical recovery of the steel industry to service its obligations comfortably.

Growth Trends And Dividend Policy

Recent performance reflects the challenging conditions in the global steel sector. The company did not pay a dividend for the period, which is consistent with its reported net loss and a prudent approach to capital preservation. Growth trends are currently tied to the broader economic cycle and demand for construction and manufacturing materials.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.53 billion, the market is valuing the company at a significant discount to its annual revenue, reflecting the current downturn in profitability. A beta of 0.651 suggests the stock is perceived as less volatile than the broader market, potentially pricing in a expectation of stability or a eventual sector recovery.

Strategic Advantages And Outlook

The company's strategic advantages include its integrated operations under a larger parent group, a diversified product portfolio for specialized applications, and an established export network. The outlook remains closely linked to China's infrastructure spending, global commodity cycles, and the company's ability to navigate environmental regulations and cost pressures to return to sustainable profitability.

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