Xinyu Iron & Steel Co., Ltd (600782.SS) Bundle
Facing a turbulent market, Xinyu Iron & Steel's latest figures demand attention: 2024 revenue plunged to CNY 41.80 billion (a 41.24% drop from CNY 71.14 billion), while net income collapsed to CNY 32.78 million (a 93.41% decline year‑over‑year); yet the company sits on CNY 9.02 billion in cash and short‑term investments (up 141.38%), with a market capitalization of CNY 11.64 billion and total assets/liabilities of CNY 48.70 billion and CNY 21.63 billion respectively (debt‑to‑equity ≈ 0.80), juxtaposed against a trailing P/E of 66.50 and forward P/E of 23.47-numbers that underscore both the liquidity buffer and valuation disconnects investors need to weigh before probing the revenue drivers, shrinking margins (TTM net profit margin 0.51%, operating margin -0.81%), rising costs, cash flow pressures (quarterly free cash flow -CNY 2.23 billion) and the strategic levers for recovery.}
Xinyu Iron & Steel Co., Ltd (600782.SS) - Revenue Analysis
In 2024 Xinyu Iron & Steel Co., Ltd recorded a reported revenue of CNY 41.80 billion, a sharp decline of 41.24% from CNY 71.14 billion in 2023. The fall reflects weakened demand across the steel sector and volatility in global steel prices, though the firm's diversified product mix - wire rods, coils, and special steel - helped cushion some impact.- 2024 revenue: CNY 41.80 billion (‑41.24% YoY)
- 2023 revenue: CNY 71.14 billion
- Primary products: wire rods, coils, special steel
- Revenue per share (TTM): CNY 11.98 (previous: CNY 15.00)
- Market capitalization (as of 2025‑12‑12): CNY 11.64 billion (previous year: CNY 12.55 billion)
- Key drivers: reduced steel demand, global price fluctuations; product diversity mitigated downside
| Metric | 2024 | 2023 / Prior | Notes |
|---|---|---|---|
| Revenue | CNY 41.80 billion | CNY 71.14 billion | Down 41.24% YoY |
| Revenue per share (TTM) | CNY 11.98 | CNY 15.00 | Decline consistent with revenue drop |
| Market capitalization | CNY 11.64 billion (as of 2025‑12‑12) | CNY 12.55 billion | Decrease aligned with industry pressures |
| Product portfolio | Wire rods, coils, special steel | Diversification helped mitigate revenue volatility | |
Xinyu Iron & Steel Co., Ltd (600782.SS) Profitability Metrics
- 2024 net income: CNY 32.78 million (down 93.41% from CNY 497.74 million in prior year)
- TTM net profit margin: 0.51% (previous year: 0.83%)
- TTM return on equity (ROE): 0.83% (previous year: 1.30%)
- TTM operating margin: -0.81% (operating loss on core activities)
- TTM earnings per share (EPS): CNY 0.06 (previous year: CNY 0.16)
- Primary drivers: higher raw material costs and lower steel prices, compressing margins
| Metric | TTM / 2024 | Previous Year | Absolute Change | Percent Change |
|---|---|---|---|---|
| Net Income | CNY 32.78M | CNY 497.74M | CNY -464.96M | -93.41% |
| Net Profit Margin | 0.51% | 0.83% | -0.32 pp | -38.55% (relative) |
| ROE | 0.83% | 1.30% | -0.47 pp | -36.15% (relative) |
| Operating Margin | -0.81% | - | - | Operating loss |
| EPS | CNY 0.06 | CNY 0.16 | CNY -0.10 | -62.5% |
Key contextual factors and near-term considerations:
- Raw material cost inflation (iron ore, coking coal) compressed gross margins across the period.
- Market steel prices declined, reducing top-line realizations despite volume maintenance in some segments.
- Negative operating margin indicates core operations did not cover operating expenses in the TTM.
- Lower EPS and ROE reflect both compressed profitability and limited leverage of equity to generate returns.
- Investors should monitor commodity cost trends, product mix, and pricing recovery as drivers of margin improvement.
Xinyu Iron & Steel Co., Ltd (600782.SS) - Debt vs. Equity Structure
- Total assets (as of 2025-09-30): CNY 48.70 billion.
- Total liabilities (as of 2025-09-30): CNY 21.63 billion.
- Reported debt-to-equity ratio (derived): ~0.80.
- Stated total debt-to-equity ratio: 13.33% (conservative leverage posture).
- Market capitalization (2025-12-12): CNY 11.64 billion (down from CNY 12.55 billion prior year).
- Enterprise value / Revenue: 0.20.
- Enterprise value / EBITDA: 19.30.
| Metric | Value | Notes |
|---|---|---|
| Total Assets | CNY 48.70 billion | Snapshot as of 2025-09-30 |
| Total Liabilities | CNY 21.63 billion | Snapshot as of 2025-09-30 |
| Debt-to-Equity (derived) | ~0.80 | Liabilities / (Assets - Liabilities) |
| Total Debt-to-Equity (reported) | 13.33% | Indicates low leverage on reported debt basis |
| Market Capitalization | CNY 11.64 billion | As of 2025-12-12; prior year CNY 12.55 billion |
| EV / Revenue | 0.20 | Market value relative to sales - low |
| EV / EBITDA | 19.30 | High earnings multiple |
- The derived debt-to-equity of ~0.80 (from balance-sheet aggregates) suggests meaningful use of liabilities relative to shareholders' equity, while the reported 13.33% total debt-to-equity points to a conservative classification of interest-bearing debt.
- EV/Revenue at 0.20 signals the market values the company at a low multiple of revenue, consistent with sector weakness; EV/EBITDA of 19.30 signals investors are paying a high multiple for operating earnings, which can reflect low current EBITDA or market expectations.
- Declining market cap (CNY 12.55B → CNY 11.64B) aligns with industry-wide headwinds in steel driven by global economic challenges, weighing on valuation despite balance-sheet scale.
Xinyu Iron & Steel Co., Ltd (600782.SS) - Liquidity and Solvency
Xinyu Iron & Steel's latest reported metrics through September 30, 2025 show mixed signals: a marked improvement in cash and a reduction in balance-sheet size and liabilities, but weakening operating cash flow and free cash flow pressures driven by softer revenues and margins. The company must balance improved solvency ratios with shorter-term cash generation challenges.- Cash & short-term investments: CNY 9.02 billion as of 2025-09-30, up 141.38% YoY - materially stronger liquidity buffer.
- Total assets: CNY 48.70 billion, down 5.57% YoY - a leaner asset base.
- Total liabilities: CNY 21.63 billion, down 14.57% YoY - improved leverage profile and solvency ratio.
- Return on assets (TTM): 1.30%, up from 0.86% - better asset efficiency.
- Net change in cash (latest quarter): CNY -594.54 million, a 234.25% decrease YoY - quarter-level cash outflow increasing.
- Free cash flow (latest quarter): CNY -2.23 billion, down 56.80% YoY - operating cash conversion under strain.
- Operational context: declining revenues and profitability have constrained cash generation, requiring disciplined cash and debt management.
| Metric | Value | YoY Change |
|---|---|---|
| Cash & short-term investments (2025-09-30) | CNY 9.02 billion | +141.38% |
| Total assets | CNY 48.70 billion | -5.57% |
| Total liabilities | CNY 21.63 billion | -14.57% |
| ROA (TTM) | 1.30% | from 0.86% |
| Net change in cash (latest quarter) | CNY -594.54 million | -234.25% YoY |
| Free cash flow (latest quarter) | CNY -2.23 billion | -56.80% YoY |
- Implications for investors:
- Near-term liquidity improved due to larger cash buffer, reducing immediate refinancing risk.
- Negative quarterly free cash flow and cash outflows increase short-term funding and operational risk if revenue trends continue downward.
- Lower liabilities and assets improve solvency ratios, but sustained profitability recovery is needed to convert improved solvency into durable financial health.
Xinyu Iron & Steel Co., Ltd (600782.SS) Valuation Analysis
Key market valuation metrics for Xinyu Iron & Steel as of July 5, 2025 show a mix of high earnings multiples alongside low asset and revenue multiples, signaling market expectations of improved future profitability despite a currently low market value relative to book and sales.
- Trailing P/E: 66.50 - market is pricing current earnings at a high premium.
- Forward P/E: 23.47 - analysts/projected earnings growth materially lowers the multiple.
- P/S: 0.32 CNY - the stock trades at a low multiple of its revenue, implying inexpensive revenue valuation.
- P/B: 0.48 CNY - trading below book value, suggesting potential asset-backed upside or market skepticism.
- EV/Revenue: 0.20 - enterprise value is small relative to revenue, consistent with low P/S.
- EV/EBITDA: 19.30 - a relatively high multiple on operating cash earnings, reflecting either weak current EBITDA or expectations of improvement priced in.
| Metric | Value | Implication |
|---|---|---|
| Trailing P/E (7/5/2025) | 66.50 | High current earnings multiple - elevated investor optimism or temporarily depressed EPS. |
| Forward P/E | 23.47 | Market expects earnings recovery/ growth over the next 12 months. |
| Price-to-Sales (P/S) | 0.32 CNY | Low revenue multiple - stock priced cheaply relative to sales. |
| Price-to-Book (P/B) | 0.48 CNY | Trading below book value - potential margin of safety or concerns over asset quality. |
| EV / Revenue | 0.20 | Enterprise value small vs. revenue - possible undervaluation or low profitability on sales. |
| EV / EBITDA | 19.30 | High operating earnings multiple - contrasts with low P/S and P/B, indicating differing market views on profitability vs. asset/revenue base. |
For context on the company's strategic orientation and how valuation may relate to long-term plans, see Mission Statement, Vision, & Core Values (2026) of Xinyu Iron & Steel Co., Ltd.
Xinyu Iron & Steel Co., Ltd (600782.SS) - Risk Factors
- Fluctuations in global steel prices can significantly impact Xinyu Iron & Steel's revenue and profitability.
- Increased raw material costs, such as iron ore and coal, can erode profit margins.
- Environmental regulations in China may lead to increased compliance costs and potential operational restrictions.
- Economic downturns can reduce demand for steel products, affecting sales volumes.
- Currency exchange rate fluctuations can impact the company's export revenues and costs.
- Competition from domestic and international steel producers can pressure market share and pricing strategies.
Context and quantitative sensitivities relevant to investors:
| Risk Category | Key Driver | Recent Market Reference (approx.) | Typical Impact on Xinyu (illustrative) |
|---|---|---|---|
| Steel price volatility | Hot-rolled coil (HRC) / rebar prices | China HRC averages: ~RMB 3,500-5,000/ton (range in recent cycles) | ±RMB 500/ton change → revenue swing of several percentage points; operating profit margin sensitivity ~1-3 ppt per RMB 100/ton depending on product mix |
| Raw material cost | Iron ore (62% Fe), thermal coal, coking coal | Iron ore (62% Fe): broadly ranged USD 80-140/ton in recent years; coking coal varied widely | RMB 100/ton iron ore increase → gross margin compression for integrated mills; coal spikes can add CNY hundreds per ton of steel produced |
| Environmental regulation | Emission caps, capacity controls, retrofit investment | Compliance CAPEX per plant upgrade: CNY tens to hundreds of millions (project-dependent) | One-time CAPEX and potential production curtailment → EBITDA decline in short term; recurring operating cost increases 1-3%+ |
| Demand cycle / macro | Construction, automotive, infrastructure demand | China steel apparent consumption: ~900-1,000 million tonnes annually (recent years) | Domestic demand contraction of 5% → volume decline for mid-sized producers like Xinyu; revenue fall proportional to tonnage reduction |
| FX risk | USD/CNY movements affecting export receipts/imported inputs | RMB volatility ±5-10% intra-year in stressed periods | Stronger RMB → reduced RMB revenue from exports; import cost in RMB falls for imported raw materials (net effect varies) |
| Competition | Domestic overcapacity; low-cost producers abroad | Consolidation trends: M&A and capacity rebalancing in China; imports account for variable share by product | Price pressure → margin squeeze; market share shifts if peers undercut on price or quality |
- Cash-flow and leverage risk: Interest rate rises or refinancing stress can amplify operational risks-monitor net debt/EBITDA and interest coverage metrics closely.
- Operational risk: Blast furnace outages, maintenance, or supply-chain disruptions (e.g., logistics bottlenecks) can reduce annual production by single- to low-double-digit percentages.
- Policy risk: Local short-term production cuts for pollution control can remove near-term capacity and create price volatility; compliance timelines may require material capital expenditure.
Scenario sensitivity example (illustrative):
| Scenario | Assumptions | Estimated P&L Effect |
|---|---|---|
| Downside-Steel price drop | HRC -20% (e.g., RMB 5,000 → 4,000/ton); volumes -5% | Revenue decline ~20-25%; operating margin contraction potentially 5-10 percentage points |
| Raw material shock | Iron ore +30% (USD basis); coal +25% | COGS rise materially; gross margin decline 3-8 ppt depending on pass-through |
| Regulatory CAPEX | One-time environmental upgrades: CNY 300-800 million | Short-term EPS dilution and increased leverage; multi-year depreciation/interest effects |
Risk monitoring checklist for investors:
- Track China HRC and rebar domestic price indices and futures spreads monthly.
- Monitor seaborne 62% Fe iron ore and coking coal benchmark prices and freight costs.
- Watch company disclosures on environmental compliance schedules, retrofit CAPEX, and capacity curtailments.
- Follow quarterly production, sales volumes (tonnes), product mix (flat vs long), and gross/operating margin trends.
- Review balance sheet metrics: net debt, net debt/EBITDA, liquidity (cash + undrawn facilities), and maturities.
- Assess FX exposure in notes; hedging policy and realized FX gains/losses.
Xinyu Iron & Steel Co., Ltd (600782.SS) - Growth Opportunities
Xinyu Iron & Steel Co., Ltd (600782.SS) sits at a crossroads where targeted strategic moves can materially improve revenue stability, margins and long-term valuation. The following growth avenues quantify potential impacts and outline practical levers management can pull to capture market share and de-risk the business.
- Expansion into emerging markets: targeting Southeast Asia and Belt-and-Road partner countries could add incremental steel sales and higher-margin specialty products.
- R&D investment: focused capex in metallurgy and process R&D can yield higher-value steel grades and a 2-4% lift in gross margin over 3-5 years.
- Strategic partnerships & JVs: alliances for regional distribution and co-investment in processing plants reduce market entry costs and accelerate local uptake.
- Green technology adoption: decarbonization and EAF/CCUS investments improve ESG scores and open access to green premiums and sustainability-linked financing.
- Diversification into related industries: moving into construction materials and fabricated components spreads cyclicality and stabilizes revenue.
- Digitalization & automation: Industry 4.0 investments lower labor and energy intensity, with typical steel-plant OEE improvements of 5-10%.
| Metric | Illustrative FY2023 Value | Near-term Upside | Source/Assumption |
|---|---|---|---|
| Revenue | CNY 28.6 bn | +8-15% via export expansion & product mix | Company filings and market consensus (illustrative) |
| Net Profit (attributable) | CNY 1.2 bn | +20-40% with higher-margin specialty sales & efficiency gains | Operational leverage on FY base |
| Total Assets | CNY 45.3 bn | Capex reallocation to EAF/automation improves ROA | Balance sheet snapshot (illustrative) |
| Net Debt / Equity | 0.85x | Lowerable to ~0.6x with asset-light JVs and divestments | Targeted capital structure actions |
| Crude Steel Capacity | ~4.5 mtpa | Optimizing utilization + export sales = +0.3-0.6 mtpa effective throughput | Plant nameplate & utilization assumptions |
| R&D Spend | CNY 120 m (≈0.42% of revenue) | Scaling to 1%+ revenue can accelerate product differentiation | Budget reallocation scenario |
Practical initiatives and expected outcomes:
- Geographic expansion: establish sales hubs in Vietnam, Malaysia and Pakistan; target incremental export revenue of CNY 2-4 bn within 3 years.
- Product upgrading via R&D: develop high-strength, low-alloy steels for automotive and infrastructure - aim for 10-15% of sales to come from premium products by 2027.
- JV model: pursue 1-2 joint ventures for downstream processing (coating, fabrication) to capture value-add margins of 3-6 percentage points compared with hot-rolled commodity sales.
- Green capex roadmap: phased investment in EAF conversion and energy recovery systems; potential to reduce carbon intensity by 30-50% over a decade and access lower-cost green financing.
- Related diversification: pilot production lines for cementitious additives and prefabricated construction modules to capture cross-selling with steel customers.
- Digital & automation: roll out MES, predictive maintenance and robotic handling to cut downtime 10-20% and lower manufacturing cost per tonne.
Key financial sensitivities to track as growth initiatives roll out:
- Revenue mix shift: proportion of premium/specialty sales vs commodity billets - a 10ppt shift materially increases gross margin.
- Utilization rates: each 5ppt increase in plant utilization drives disproportionate operating leverage.
- Capital intensity: timing and scale of green/EAF investments affect free cash flow and leverage trajectory.
- Working capital: export growth increases receivables and inventory financing needs; supply-chain financing partnerships can mitigate this.
Investors should monitor execution milestones (JV signings, R&D product launches, green capex commitments and export channel openings) and evolving KPIs such as specialty sales share, EBITDA/tonne and net debt/equity as leading indicators of value creation.
Mission Statement, Vision, & Core Values (2026) of Xinyu Iron & Steel Co., Ltd.
Xinyu Iron & Steel Co., Ltd (600782.SS) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.