investorscraft@gmail.com

Intrinsic ValueSilvery Dragon Prestressed Materials Co., Ltd. (Tianjin) (603969.SS)

Previous Close$10.14
Intrinsic Value
Upside potential
Previous Close
$10.14

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

Silvery Dragon Prestressed Materials operates as a specialized manufacturer of high-strength steel products essential for infrastructure development, serving China's massive construction sector. The company generates revenue through the production and sale of prestressed steel wires, rods, and strands, along with complementary track slabs and intelligent monitoring systems. Its core market positioning leverages China's ongoing infrastructure investments in railways, bridges, and water transmission projects, where technical specifications require specialized materials. The company has established itself as a domestic supplier with export capabilities, benefiting from China's Belt and Road Initiative infrastructure exports. Its integrated approach combining traditional steel products with information technology and intelligent manufacturing equipment creates value-added solutions for large-scale construction projects. This diversification beyond basic steel manufacturing provides competitive differentiation in a sector typically characterized by commodity-like products.

Revenue Profitability And Efficiency

The company generated CNY 3.05 billion in revenue with net income of CNY 236.6 million, representing a net margin of approximately 7.8%. Operating cash flow was negative at CNY -106.1 million, indicating potential working capital challenges or timing differences in collections. Capital expenditures of CNY -24.7 million suggest moderate investment in maintaining production capacity rather than aggressive expansion.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.28, the company demonstrates modest earnings power relative to its market capitalization. The negative operating cash flow despite positive net income raises questions about cash conversion efficiency. The company's capital allocation appears conservative, with limited capital expenditures suggesting a mature operational phase rather than growth-oriented investment.

Balance Sheet And Financial Health

The balance sheet shows CNY 241.2 million in cash against total debt of CNY 779.2 million, indicating moderate leverage. The debt-to-equity position requires monitoring, though the company's established market position provides some stability. The working capital dynamics appear to be affecting liquidity, as evidenced by the negative operating cash flow position.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.08 per share distribution, indicating commitment to shareholder returns despite cash flow challenges. Growth prospects are tied to China's infrastructure investment cycle and export opportunities. The modest capital expenditure pattern suggests organic growth rather than aggressive expansion, aligning with the company's mature market position.

Valuation And Market Expectations

Trading at a market capitalization of CNY 8.17 billion, the company carries a P/E ratio of approximately 34.5 based on current earnings. The low beta of 0.172 suggests the stock is less volatile than the broader market, possibly reflecting its niche positioning and stable customer base in government-backed infrastructure projects.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in prestressed materials for critical infrastructure, creating barriers to entry through technical expertise and established customer relationships. Outlook depends on continued infrastructure spending in China and export markets, though cash flow management remains a key focus area for sustainable operations.

Sources

Company financial statementsStock exchange disclosuresCompany description 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