investorscraft@gmail.com

Intrinsic ValueShandong Yulong Gold Co., Ltd. (601028.SS)

Previous Close$12.83
Intrinsic Value
Upside potential
Previous Close
$12.83

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shandong Yulong Gold Co., Ltd. operates as a specialized steel pipe manufacturer within China's basic materials sector, focusing on producing a diverse portfolio of welded and anticorrosive pipes. Its core revenue model is driven by B2B sales to industrial clients in critical infrastructure sectors including petroleum, natural gas, petrochemicals, and water transportation. The company serves both domestic and international markets, leveraging its technical expertise in producing alloy-steel and bimetallic composite pipes for demanding applications. As a subsidiary of Lhasa Zhihe Science and Technology Development, it maintains a niche position in the competitive steel industry by specializing in value-added, corrosion-resistant products rather than commoditized steel offerings. This strategic focus allows it to cater to specific technical requirements of energy and industrial sectors, differentiating itself from broader steel producers through specialized manufacturing capabilities and application engineering support.

Revenue Profitability And Efficiency

The company generated CNY 2.42 billion in revenue for FY 2023 with strong profitability, achieving net income of CNY 445 million. This represents a healthy net margin of approximately 18.4%, indicating efficient cost management relative to industry peers. Operating cash flow of CNY 338 million supports operational sustainability, though capital expenditures of CNY 384 million suggest ongoing investment in production capacity.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.57 reflects solid earnings generation from its specialized product portfolio. The company demonstrates effective capital allocation with operating cash flow covering substantial capital investments. Its focused product strategy appears to yield above-average returns within the competitive steel pipe manufacturing segment, though specific ROE and ROA metrics would provide deeper insight into capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.21 billion in cash against total debt of CNY 1.64 billion, indicating moderate leverage. The cash position provides liquidity buffer, while debt levels appear manageable given the company's profitable operations and stable cash generation. Financial health appears adequate for continued operations and selective investments in specialized manufacturing capabilities.

Growth Trends And Dividend Policy

The company maintained a dividend payout of CNY 0.05 per share, representing a conservative distribution policy that retains earnings for reinvestment. Growth trends are influenced by demand from energy and infrastructure sectors, with capital expenditure levels suggesting capacity expansion intentions. The balance between dividend payments and retained earnings supports both shareholder returns and operational growth objectives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.05 billion and a beta of 0.63, the market prices the company with lower volatility than the broader market. The P/E ratio implied by current EPS suggests moderate valuation expectations, reflecting its niche positioning within the cyclical steel industry and specialized product focus that may warrant premium to generic steel producers.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized product portfolio serving critical energy infrastructure needs, providing some insulation from commodity steel cycles. Its technical expertise in anticorrosive and composite pipes positions it well for sustained demand from oil, gas, and industrial sectors. The outlook depends on continued infrastructure investment in China and export markets, with its subsidiary status providing potential group support.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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