investorscraft@gmail.com

Intrinsic ValueJiangsu Safety Wire Rope Co., Ltd. (603028.SS)

Previous Close$9.79
Intrinsic Value
Upside potential
Previous Close
$9.79

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

Jiangsu Safety Wire Rope operates as a specialized manufacturer of steel wire ropes and related rigging products, serving industrial and construction sectors globally. The company's core revenue model centers on producing and selling elevator wire ropes, crane wire ropes (including rotation-resistant and compact strand varieties), wire rope slings, and complementary rigging accessories. Operating within the competitive basic materials sector, the company has established itself as a niche player in China's industrial supply chain, catering to safety-critical applications that require certified and reliable lifting solutions. Its market positioning leverages technical expertise in wire rope manufacturing, though it faces intense competition from both domestic and international producers. The company's product portfolio targets specific industrial needs, particularly in construction, mining, and material handling industries where safety standards demand high-quality wire rope products.

Revenue Profitability And Efficiency

The company reported revenue of approximately 1.25 billion CNY for the period but experienced significant challenges with a net loss of 189 million CNY. This negative profitability reflects margin pressures and potential operational inefficiencies in a competitive steel products market. The diluted EPS of -0.66 CNY further underscores the profitability challenges faced during this fiscal period.

Earnings Power And Capital Efficiency

Operating cash flow remained positive at 81.9 million CNY, indicating some underlying operational viability despite the net loss. However, substantial capital expenditures of 457 million CNY suggest aggressive investment in production capacity or modernization, creating a negative free cash flow position that may impact near-term financial flexibility.

Balance Sheet And Financial Health

The balance sheet shows 181 million CNY in cash against total debt of 757 million CNY, indicating moderate leverage. The debt-to-equity position requires monitoring, though the company maintains some liquidity buffer. The capital structure appears manageable but could constrain financial flexibility given current profitability challenges.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend payment of 0.03 CNY per share, suggesting management's commitment to shareholder returns. The significant capital expenditure indicates growth-oriented investments, though current financial performance raises questions about the timing and effectiveness of these expansion initiatives in a challenging market environment.

Valuation And Market Expectations

With a market capitalization of approximately 2.42 billion CNY and a beta of 0.189, the market appears to price the company with lower volatility expectations than the broader market. The valuation reflects investor expectations of recovery potential, though current negative earnings and substantial investments create uncertainty about near-term performance.

Strategic Advantages And Outlook

The company's specialization in safety-critical wire rope products provides some competitive insulation, though industry-wide challenges in steel manufacturing persist. The outlook depends on operational improvements, market demand recovery, and effective utilization of recent capital investments to restore profitability and strengthen the balance sheet position.

Sources

Company financial reportsShanghai Stock 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