Financials Beijing Shougang Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 06:00:00 2024-04-25 pm EDT			5-day change	1st Jan Change
3.19 ^CNY	+1.92%		-8.33%	-7.80%

Apr. 22	Beijing Shougang's Q1 Attributable Loss Narrows by 58%; Shares Fall 5%	MT
Apr. 21	Beijing Shougang Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	18,672	20,258	38,679	29,481	26,969	24,865	-	-
Enterprise Value (EV) ¹	18,672	20,258	38,679	29,481	26,969	24,865	24,865	24,865
P/E ratio	14.9 x	11.3 x	5.07 x	25.2 x	40.4 x	15.6 x	16.2 x	21.3 x
Yield	-	-	-	-	0.87%	1.88%	2.19%	-
Capitalization / Revenue	0.27 x	-	-	-	0.24 x	0.25 x	0.22 x	0.25 x
EV / Revenue	0.27 x	-	-	-	0.24 x	0.25 x	0.22 x	0.25 x
EV / EBITDA	-	-	-	-	3.04 x	2.78 x	2.71 x	2.59 x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	0.69 x	-	-	-	0.55 x	0.5 x	0.48 x	0.48 x
Nbr of stocks (in thousands)	5,289,390	5,289,390	6,750,325	7,819,869	7,794,612	7,794,612	-	-
Reference price ²	3.530	3.830	5.730	3.770	3.460	3.190	3.190	3.190
Announcement Date	4/23/20	4/6/21	4/27/22	4/20/23	4/21/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	69,151	-	-	-	113,761	99,857	114,770	100,452
EBITDA ¹	-	-	-	-	8,877	8,959	9,184	9,586
EBIT ¹	2,024	-	-	-	922.8	2,379	2,205	1,641
Operating Margin	2.93%	-	-	-	0.81%	2.38%	1.92%	1.63%
Earnings before Tax (EBT) ¹	1,997	-	-	-	900.3	2,200	2,061	1,600
Net income ¹	1,251	-	7,014	1,125	663.8	1,599	1,521	1,197
Net margin	1.81%	-	-	-	0.58%	1.6%	1.33%	1.19%
EPS ²	0.2365	0.3377	1.129	0.1496	0.0856	0.2050	0.1967	0.1500
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	0.0300	0.0600	0.0700	-
Announcement Date	4/23/20	4/6/21	4/27/22	4/20/23	4/21/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	4.77%	-	2.42%	1.35%	1.62%	2.95%	2.34%
ROA (Net income/ Total Assets)	0.91%	-	-	-	1.5%	1.8%	-
Assets ¹	138,237	-	-	-	106,629	84,524	-
Book Value Per Share ²	5.110	-	-	6.350	6.440	6.600	6.640
Cash Flow per Share ²	0.6300	-	-	0.7900	1.280	1.220	1.290
Capex ¹	5,467	-	-	1,762	5,235	5,395	877
Capex / Sales	7.91%	-	-	1.55%	5.24%	4.7%	0.87%
Announcement Date	4/23/20	4/27/22	4/20/23	4/21/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

C+

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

3.19 CNY

Average target price

4.04 CNY

Spread / Average Target

+26.65%

	1st Jan change	Capi.
BEIJING SHOUGANG CO., LTD.	-7.80%	3.43B
JSW STEEL LIMITED	+0.70%	25.86B
BAOSHAN IRON & STEEL CO., LTD.	+19.56%	21.28B
CHINA STEEL CORPORATION	-9.07%	11.73B
JINDAL STEEL & POWER LIMITED	+24.56%	11.2B
CITIC PACIFIC SPECIAL STEEL GROUP CO., LTD	+11.54%	10.91B
INNER MONGOLIA BAOTOU STEEL UNION CO., LTD.	+10.96%	10.15B
TERNIUM S.A.	+2.61%	8.56B
BHARAT FORGE LIMITED	+5.78%	7.32B
JINDAL STAINLESS LIMITED	+22.56%	6.92B