investorscraft@gmail.com

Intrinsic ValueInner Mongolia Xingye Mining Co., Ltd. (000426.SZ)

Previous Close$61.52
Intrinsic Value
Upside potential
Previous Close
$61.52

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

Inner Mongolia Xingye Mining operates as a significant non-ferrous and precious metals producer in China, focusing on the integrated mining, extraction, and smelting of a diversified portfolio. Its core revenue model is derived from the sale of metals including lead, zinc, silver, tin, and copper, with operations heavily concentrated in the resource-rich Inner Mongolia region. The company's vertically integrated structure, from mine to smelter, allows it to capture value across the production chain, enhancing its resilience to commodity price fluctuations. Within the competitive Chinese industrial materials sector, Xingye Mining has established a solid position as a mid-tier producer. Its strategic location provides logistical advantages for supplying domestic industrial consumers, while its product diversification helps mitigate risks associated with any single metal's market cycle. The company's long operating history since 1996 underpins its operational expertise and stable presence in the regional mining landscape.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 4.27 billion, demonstrating its operational scale. Profitability was robust, with net income reaching CNY 1.53 billion, translating to a high net profit margin of approximately 35.8%. This indicates strong pricing power and effective cost control within its mining and smelting operations. The company's cash generation from operations was substantial at CNY 1.82 billion, comfortably covering capital expenditures.

Earnings Power And Capital Efficiency

Xingye Mining exhibits considerable earnings power, as evidenced by its diluted earnings per share of CNY 0.84. The company generated significant free cash flow, with operating cash flow of CNY 1.82 billion exceeding capital expenditures of CNY 663 million. This strong cash flow generation provides ample flexibility for reinvestment, debt reduction, and shareholder returns, highlighting efficient capital allocation in its core mining activities.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with a cash position of CNY 1.14 billion. Total debt stands at CNY 1.06 billion, resulting in a net cash position, which signifies a very conservative financial structure. This low leverage provides a considerable buffer against commodity price volatility and positions the company favorably for potential strategic acquisitions or organic growth initiatives without financial strain.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company's substantial net income suggests a profitable operation. It has demonstrated a commitment to returning capital to shareholders, paying a dividend of CNY 0.07 per share. The dividend policy, coupled with a strong balance sheet, indicates a balanced approach between rewarding investors and retaining earnings for future business development and resilience.

Valuation And Market Expectations

With a market capitalization of approximately CNY 42.89 billion, the market valuation reflects the company's size and profitability. A beta of 0.61 suggests the stock has historically been less volatile than the broader market, which is typical for established mining companies with stable cash flows. The valuation likely incorporates expectations for continued stable production and exposure to global non-ferrous metal prices.

Strategic Advantages And Outlook

The company's primary strategic advantages include its vertical integration, geographic location in a mining-friendly region, and a diversified metal portfolio. The outlook is intrinsically linked to global demand for industrial metals, particularly from the Chinese economy. Its strong financial health provides a significant advantage in navigating market cycles, allowing it to potentially capitalize on acquisition opportunities during industry downturns.

Sources

Company Description and Financial Data Provided

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