investorscraft@gmail.com

Intrinsic ValueTianjin You Fa Steel Pipe Group Stock Co., Ltd. (601686.SS)

Previous Close$6.34
Intrinsic Value
Upside potential
Previous Close
$6.34

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

Tianjin You Fa Steel Pipe Group is a prominent Chinese manufacturer specializing in a comprehensive portfolio of welded steel pipes for diverse industrial applications. Its core revenue model is built on the production and sale of products including straight seam, hot-dip galvanized, square rectangular, and spiral welded pipes under its established Youfa and Zhengjinyuan brands. Operating within the highly competitive basic materials sector, the company serves a global clientele, exporting to key markets across North and South America, Europe, Africa, and Southeast Asia. This extensive international footprint, combined with its broad product range, positions it as a significant player in the global steel pipe supply chain, catering to construction and infrastructure development demands worldwide. Its founding in 2000 and Tianjin headquarters provide a strong operational base within a major Chinese industrial hub, supporting its manufacturing scale and logistical capabilities for both domestic and export-oriented sales.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 54.8 billion, demonstrating significant scale. However, net income of CNY 424.8 million indicates thin margins, reflecting the competitive and capital-intensive nature of the steel industry. Operating cash flow was robust at CNY 1.39 billion, significantly exceeding capital expenditures, which suggests efficient management of core operational funding.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.30, translating the modest net profit to a per-share basis. The positive operating cash flow, which comfortably covered capital investments, points to adequate cash generation from its primary business activities to fund growth and maintenance needs without excessive external financing.

Balance Sheet And Financial Health

Financial health appears solid, characterized by a strong liquidity position with cash and equivalents of CNY 12.5 billion. This substantial cash reserve significantly outweighs total debt of CNY 3.13 billion, indicating a conservative leverage profile and a robust buffer to navigate industry cyclicality or economic downturns.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by declaring a dividend per share of CNY 0.30, representing a 100% payout ratio based on its EPS. This indicates a commitment to returning capital to investors, though it may also suggest limited immediate internal reinvestment opportunities for its substantial cash generation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.34 billion, the market values the company at a significant discount to its annual revenue, reflecting investor concerns over its low profitability margins. A beta of 0.633 suggests the stock is less volatile than the broader market, typical for a value-oriented industrial cyclical.

Strategic Advantages And Outlook

Key advantages include a diversified product portfolio, a strong global export network, and an exceptionally conservative balance sheet with high liquidity. The outlook is tied to global infrastructure demand and steel pricing cycles, with its financial strength providing stability to weather industry volatility and potentially pursue strategic opportunities.

Sources

Company DescriptionProvided Financial 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