investorscraft@gmail.com

Intrinsic ValueChongqing Iron & Steel Company Limited (601005.SS)

Previous Close$1.54
Intrinsic Value
Upside potential
Previous Close
$1.54

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

Chongqing Iron & Steel operates as a vertically integrated steel producer in China's highly competitive basic materials sector. The company's core revenue model centers on processing and selling a diversified portfolio of steel products including plates, sections, wire rods, bar materials, and billets. Its operations extend across the entire production chain, encompassing coking and coal chemical production alongside steel manufacturing, which provides some cost control advantages through backward integration. The company serves multiple industrial end-markets including machinery, construction, automotive, shipbuilding, and energy infrastructure through oil and gas pipeline applications. Operating in China's fragmented steel industry, Chongqing Iron & Steel maintains a regional presence primarily in southwestern China, competing against larger state-owned enterprises and private mills. The company's market position reflects the challenges of medium-sized producers in an industry characterized by overcapacity, environmental regulations, and cyclical demand patterns affecting profitability and competitive positioning.

Revenue Profitability And Efficiency

The company generated CNY 27.2 billion in revenue but reported a significant net loss of CNY 3.2 billion, indicating severe profitability challenges. Operating cash flow remained positive at CNY 1.3 billion, suggesting some operational resilience despite the negative bottom line. The substantial loss reflects industry-wide pressures including weak steel prices and high input costs affecting margin compression across the sector.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 0.36 demonstrates severe earnings deterioration during the period. The positive operating cash flow of CNY 1.3 billion contrasts with the accounting loss, indicating non-cash charges affecting profitability. Capital expenditures of CNY 766 million represent ongoing investment in maintaining production capabilities despite the challenging operating environment and financial performance.

Balance Sheet And Financial Health

The company maintains CNY 3.0 billion in cash against total debt of CNY 2.6 billion, providing adequate liquidity coverage. The debt level appears manageable relative to the company's scale, though the significant net loss raises concerns about long-term financial sustainability. The balance sheet structure suggests the company has maintained access to financing despite operational challenges.

Growth Trends And Dividend Policy

No dividend was distributed, consistent with the company's loss-making position and need to preserve capital. The negative earnings trend reflects cyclical downturn pressures in the Chinese steel industry rather than company-specific issues. Growth prospects remain tied to broader economic recovery and steel demand dynamics in China's manufacturing and construction sectors.

Valuation And Market Expectations

With a market capitalization of CNY 13.6 billion, the market appears to be pricing in recovery potential despite current losses. The beta of 0.881 suggests slightly less volatility than the broader market, possibly reflecting the defensive nature of basic materials stocks. Valuation metrics likely incorporate expectations for cyclical recovery in steel prices and demand.

Strategic Advantages And Outlook

The company's vertical integration provides some cost control advantages, though industry overcapacity remains a structural challenge. Strategic positioning in southwestern China offers regional market access, but national competition is intense. The outlook depends on China's economic stimulus measures, infrastructure spending, and steel industry consolidation trends affecting supply-demand balance.

Sources

Company financial statementsStock 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