investorscraft@gmail.com

Intrinsic ValueYechiu Metal Recycling (China) Ltd. (601388.SS)

Previous Close$4.61
Intrinsic Value
Upside potential
Previous Close
$4.61

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

Yechiu Metal Recycling operates within the aluminum recycling sector, specializing in the production and sale of aluminum alloy ingots. Its core revenue model is based on procuring scrap aluminum, processing it through melting and refining, and selling the resulting high-quality ingots to industrial manufacturers. The company serves a diverse client base across the automotive, power tool, telecommunication, hardware, and home appliance industries, providing essential raw materials that support circular economy principles and reduce the environmental footprint of metal production. Founded in 1984 and headquartered in Taicang, China, Yechiu has established a significant presence in Asia and the United States, leveraging its long operating history and integrated recycling capabilities to maintain a competitive position in the basic materials market. The company's strategic focus on sustainable metal sourcing aligns with global trends towards resource efficiency and decarbonization, positioning it as a key supplier in the value chain for manufacturers seeking recycled content.

Revenue Profitability And Efficiency

The company reported revenue of CNY 7.0 billion for the period, demonstrating substantial scale in its operations. However, net income was only CNY 18.5 million, indicating very thin profitability margins. Operating cash flow was negative at CNY -260.5 million, which raises concerns about cash generation efficiency relative to reported earnings.

Earnings Power And Capital Efficiency

Diluted EPS stood at a minimal CNY 0.0084, reflecting weak earnings power despite significant revenue volume. The negative operating cash flow combined with capital expenditures of CNY -258.3 million suggests the business consumed cash during the period rather than generating surplus capital for reinvestment or returns.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 659.3 million against total debt of CNY 1.2 billion, indicating a leveraged position. The debt level relative to equity and cash flow generation capacity would require careful monitoring for financial health sustainability.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company maintained a dividend payment of CNY 0.005 per share. The minimal dividend payout relative to earnings suggests a conservative distribution policy, possibly aimed at preserving capital given the challenging cash flow situation.

Valuation And Market Expectations

With a market capitalization of CNY 6.7 billion, the company trades at a significant premium to its net income, reflecting market expectations for future recovery or growth. The beta of 1.051 indicates stock volatility roughly in line with the broader market.

Strategic Advantages And Outlook

Yechiu's long-established presence in metal recycling provides operational experience and customer relationships. The outlook depends on improving operational efficiency, managing debt levels, and capitalizing on growing demand for recycled aluminum in line with environmental sustainability trends.

Sources

Company filingsPublic market data

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