investorscraft@gmail.com

Intrinsic ValueJiangsu Wujin Stainless Steel Pipe Group CO.,LTD. (603878.SS)

Previous Close$8.81
Intrinsic Value
Upside potential
Previous Close
$8.81

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 Wujin Stainless Steel Pipe Group operates as a specialized manufacturer of high-performance stainless steel and nickel alloy piping systems, serving critical industrial sectors. Its core revenue model is based on the research, development, and sale of seamless pipes, welded pipes, fittings, and flanges. The company occupies a distinct niche within the basic materials sector, supplying essential components to industries with stringent technical requirements, including power generation (both conventional and nuclear), petroleum and petrochemical processing, LNG, and specialized shipbuilding. This positions it as a key supplier to capital-intensive projects where material integrity and corrosion resistance are paramount. Its long-standing presence, dating back to 1970, provides a foundation of technical expertise and established customer relationships, particularly within China's vast industrial base, while also pursuing international opportunities in ocean engineering and machinery manufacturing.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.65 billion for the period. Profitability was demonstrated with a net income of CNY 125.7 million, translating to a net margin of approximately 4.7%. Strong operating cash flow of CNY 582.6 million significantly exceeded net income, indicating high-quality earnings and efficient conversion of sales into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.22, reflecting the firm's earnings power. Capital expenditures of CNY 86.0 million were modest relative to its operating cash flow, suggesting a disciplined approach to reinvestment and a focus on maintaining rather than aggressively expanding its production capacity.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 602.2 million. Total debt is reported at CNY 895.5 million. The company's conservative beta of 0.692 indicates lower volatility compared to the broader market, which is typical for established industrial suppliers.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of CNY 0.09 per share. This payout represents a portion of its earnings, signaling a commitment to returning capital while retaining funds for operational needs and potential growth initiatives within its specialized industrial niche.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.0 billion, the market values the company at a price-to-earnings multiple derived from its current earnings and share price. This valuation reflects its position as a specialized industrial component manufacturer within the basic materials sector.

Strategic Advantages And Outlook

The company's strategic advantages lie in its technical expertise and established role in supplying critical components to essential industries like energy and petrochemicals. Its outlook is tied to capital expenditure cycles within these sectors, both domestically in China and in its international markets, requiring continued focus on product quality and reliability.

Sources

Company DescriptionFinancial Data Provided

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