investorscraft@gmail.com

Intrinsic ValueShenzhen Zhongjin Lingnan Nonfemet Co. Ltd. (000060.SZ)

Previous Close$7.70
Intrinsic Value
Upside potential
Previous Close
$7.70

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

Shenzhen Zhongjin Lingnan Nonfemet operates as a vertically integrated non-ferrous metals producer with comprehensive operations spanning mining, beneficiation, smelting, and processing. The company's core revenue model derives from extracting and refining base metals like lead and zinc, along with valuable by-products including silver, gold, and rare metals such as germanium and indium. Its integrated approach allows for cost control across the production chain, from raw material extraction to finished metal products. Operating within China's vast industrial materials sector, the company serves downstream industries requiring these essential inputs for manufacturing, construction, and technology applications. Its market position is strengthened by its long operating history since 1984 and its diverse product portfolio, which mitigates reliance on any single commodity's price cycle. The company further diversifies its operations through futures brokerage and consulting services, leveraging its industry expertise. This multifaceted business model positions it as a significant domestic player in the non-ferrous metals landscape, catering to both industrial demand and financial market participants.

Revenue Profitability And Efficiency

For the fiscal year, the company reported substantial revenue of approximately CNY 59.9 billion, demonstrating its significant scale within the industrial materials sector. Net income stood at CNY 1.08 billion, resulting in a net profit margin that reflects the capital-intensive and cyclical nature of the metals industry. The operating cash flow of CNY 795.6 million was notably lower than net income, indicating potential working capital investments or timing differences in cash collection from its trading and production activities.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted EPS of CNY 0.27. Capital expenditure was significant at CNY -2.19 billion, highlighting the substantial ongoing investments required to maintain and develop mining and smelting operations. This high level of capital intensity is characteristic of the natural resources sector and is essential for sustaining long-term production capacity and operational efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 2.68 billion against a substantial total debt of CNY 17.96 billion. This significant debt load is typical for capital-intensive mining and smelting businesses funding large-scale fixed assets and working capital needs. The leverage ratio indicates a reliance on debt financing to support its vertically integrated operations and inventory requirements for metal trading.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.056. The dividend yield must be assessed in the context of the company's capital allocation strategy, which prioritizes heavy reinvestment into operations, as seen in the high capital expenditures. Future growth is inherently tied to global commodity cycles, production volumes, and metal prices.

Valuation And Market Expectations

With a market capitalization of approximately CNY 20.56 billion, the market valuation reflects investor expectations for the company's performance within the volatile non-ferrous metals sector. The beta of 0.836 suggests the stock is slightly less volatile than the broader market, which may be attributed to its established position and diversified operations, though it remains sensitive to economic cycles impacting industrial demand.

Strategic Advantages And Outlook

The company's primary strategic advantages include vertical integration, a long operating history, and a diversified product mix beyond core lead and zinc into precious and rare metals. The outlook is closely linked to Chinese industrial demand and global commodity price trends. Its ability to manage input costs, operational efficiency, and navigate environmental regulations will be critical for sustaining profitability amid the inherent cyclicality of the metals industry.

Sources

Company Financial ReportsShenzhen Stock Exchange

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