investorscraft@gmail.com

Intrinsic ValueZangge Mining Company Limited (000408.SZ)

Previous Close$86.30
Intrinsic Value
Upside potential
Previous Close
$86.30

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

Zangge Mining Company Limited operates as a specialized mineral resource company focused on the production and sale of potassium chloride, primarily under its established Blue Sky brand. The company's core operations are centered on the extraction and processing of salt lake brine resources, positioning it within the essential agricultural inputs sector. This strategic focus on potash, a critical fertilizer component, makes Zangge Mining a key domestic supplier supporting China's food security. Beyond its primary product, the company has diversified its output to include industrial salt, magnesium chloride, and has strategically expanded into the energy transition space with the production of battery-grade lithium carbonate. This diversification leverages its existing brine resource base and technical expertise, allowing it to capture value from adjacent high-growth markets. The company's market position is strengthened by its integrated operations from resource extraction to end-product sales, serving both the agricultural and industrial sectors. Its geographical location in Golmud provides proximity to significant salt lake resources, creating a natural competitive advantage in resource accessibility and cost structure. The 2021 name change to Zangge Mining underscores its strategic commitment to its core mining and resource development identity.

Revenue Profitability And Efficiency

For the fiscal year, Zangge Mining reported revenue of CNY 3.25 billion, demonstrating its operational scale. The company exhibits exceptional profitability, with net income reaching CNY 2.58 billion, resulting in a remarkably high net profit margin of approximately 79%. This indicates superior cost control and pricing power for its core products. Operating cash flow was strong at CNY 919 million, comfortably covering capital expenditures of CNY 148 million, reflecting efficient cash generation from its asset base.

Earnings Power And Capital Efficiency

The company's earnings power is robust, as evidenced by a diluted earnings per share of CNY 1.64. The significant disparity between revenue and net income highlights the high-margin nature of its mining operations. Capital expenditure is relatively modest compared to operating cash flow, suggesting a mature operational phase with efficient reinvestment requirements. This capital-light profile supports strong free cash flow generation, which is available for shareholder returns or strategic initiatives.

Balance Sheet And Financial Health

Zangge Mining maintains a very strong balance sheet characterized by substantial liquidity. Cash and cash equivalents stood at CNY 888 million, providing a significant financial cushion. Total debt is minimal at approximately CNY 26.8 million, resulting in a negligible debt-to-equity ratio and indicating a conservatively financed operation. This virtually debt-free position affords the company considerable financial flexibility to navigate market cycles and pursue growth opportunities without leverage-related risks.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, with a dividend per share of CNY 1.00 declared for the period. This translates into a substantial payout from its high earnings. The strategic expansion into battery-grade lithium carbonate production represents a key growth vector, positioning the company to benefit from the electric vehicle and energy storage megatrends. This diversification beyond traditional fertilizers indicates a forward-looking growth strategy leveraging its core competencies.

Valuation And Market Expectations

With a market capitalization of approximately CNY 88.5 billion, the market assigns a significant premium to the company's earnings, reflecting expectations for sustained high profitability and growth from its lithium venture. The stock's beta of 0.947 suggests its price movement is closely aligned with the broader market. The current valuation implies strong investor confidence in the company's ability to maintain its lucrative margin profile and successfully execute its diversification strategy.

Strategic Advantages And Outlook

Zangge Mining's primary strategic advantages include its ownership of valuable salt lake resources, integrated production capabilities, and a strong brand in the potassium chloride market. The outlook is positively influenced by stable demand for agricultural inputs and burgeoning demand for lithium. Key challenges involve managing commodity price volatility and successfully scaling its lithium carbonate production to become a meaningful contributor to future revenue and profit streams.

Sources

Company Annual ReportBloomberg

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