investorscraft@gmail.com

Intrinsic ValueZhaojin International Gold Co., Ltd. (000506.SZ)

Previous Close$25.67
Intrinsic Value
Upside potential
Previous Close
$25.67

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

Zhaojin International Gold Co., Ltd. operates as a specialized mineral resource company focused on the exploration and development of precious metal assets, primarily within the gold sector. The company's core revenue model is built upon the entire mining value chain, encompassing strategic investment in mineral resource exploration, development of mining operations, sophisticated minerals processing, and subsequent marketing of the extracted precious metals. As a China-based enterprise headquartered in Jinan, it functions within the highly competitive and capital-intensive basic materials sector, specifically targeting other precious metals beyond mainstream gold production. The company's market positioning appears to be that of a niche player in China's mining industry, leveraging its established presence since 1988 to pursue opportunities in mineral resource investments and equity stakes within the sector. This focused approach differentiates it from larger, diversified mining conglomerates, allowing for specialized expertise in identifying and developing precious metal resources. The company's activities contribute to China's domestic resource security strategy while navigating the complex regulatory and operational challenges inherent in mineral exploration and development.

Revenue Profitability And Efficiency

The company reported revenue of CNY 333.2 million for the period, but experienced a net loss of CNY 127.4 million, resulting in negative diluted EPS of CNY -0.14. This profitability challenge indicates operational inefficiencies or high-cost structures relative to revenue generation. The negative earnings performance suggests the current business scale may be insufficient to cover operating expenses and capital commitments in the capital-intensive mining sector.

Earnings Power And Capital Efficiency

Zhaojin International Gold generated positive operating cash flow of CNY 37.9 million, which provided some funding for its operations despite the net loss. However, capital expenditures of CNY -85.0 million exceeded operating cash flow, indicating significant ongoing investment requirements. This negative free cash flow position reflects the substantial capital needs characteristic of mineral exploration and development activities, requiring external funding to sustain growth initiatives.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet with cash and equivalents of CNY 90.6 million against total debt of CNY 91.9 million, resulting in a near-balanced debt-to-cash position. This financial structure provides moderate liquidity but limited financial flexibility for substantial new investments. The balanced debt position suggests a cautious approach to leverage, though the modest cash reserves may constrain aggressive expansion plans without additional financing.

Growth Trends And Dividend Policy

With a dividend per share of zero, the company retains all earnings to fund operations and growth initiatives. The current financial performance and investment pattern indicate a focus on resource development rather than shareholder returns. The capital expenditure intensity relative to operating cash flow suggests the company is in an investment phase, prioritizing long-term asset development over immediate profitability or dividend distributions.

Valuation And Market Expectations

The market capitalization of approximately CNY 9.4 billion reflects investor expectations for future resource development success rather than current financial performance. The negative beta of -0.216 suggests the stock exhibits low correlation with broader market movements, typical of specialized resource companies whose valuation is driven by commodity-specific factors and exploration outcomes rather than general market conditions.

Strategic Advantages And Outlook

The company's strategic position hinges on its mineral resource expertise and long-established presence in China's mining sector. The outlook depends on successful exploration outcomes, efficient development of mineral assets, and favorable precious metal market conditions. The challenge remains converting exploration investments into profitable production operations while managing the inherent risks of resource development in a capital-intensive industry with uncertain timelines to commercialization.

Sources

Company filingsMarket data

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