investorscraft@gmail.com

Intrinsic ValuePangang Group Vanadium & Titanium Resources Co., Ltd. (000629.SZ)

Previous Close$3.83
Intrinsic Value
Upside potential
Previous Close
$3.83

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

Pangang Group Vanadium & Titanium Resources operates as a specialized industrial materials company focused on the production and supply of vanadium and titanium-based products. The company's core revenue model derives from mining and processing these strategic metals into intermediate and finished goods for industrial applications. Its product portfolio includes vanadium pentoxide, ferrovanadium, vanadium-nitrogen alloys, and titanium dioxide, serving critical sectors such as steel manufacturing, aerospace, chemicals, and pigments. As a key player in China's basic materials sector, the company leverages its integrated operations from raw material extraction to value-added processing. Its market position is strengthened by China's dominance in global vanadium production and growing demand for high-strength steel alloys where vanadium serves as a crucial strengthening agent. The company's strategic location in Panzhihua, a region rich in vanadium-titanium magnetite resources, provides inherent competitive advantages in raw material sourcing. This vertically integrated approach allows Pangang to capture margins across the value chain while serving both domestic Chinese markets and international clients with essential industrial inputs.

Revenue Profitability And Efficiency

The company reported revenue of CNY 13.21 billion for the period, demonstrating its significant scale in the industrial materials market. Net income stood at CNY 285 million, resulting in a net margin of approximately 2.2%, reflecting the capital-intensive nature of the mining and processing operations. Operating cash flow of CNY 659 million indicates reasonable cash generation from core business activities, though capital expenditures of CNY 505 million highlight the ongoing investment requirements for maintaining production capacity and operational efficiency in this resource-intensive industry.

Earnings Power And Capital Efficiency

Diluted earnings per share of CNY 0.0307 reflects the company's earnings capacity relative to its substantial share base of approximately 9.29 billion shares. The positive operating cash flow generation, which exceeds net income, suggests quality earnings underpinned by actual cash receipts. The capital expenditure program, while substantial, appears focused on maintaining the company's production assets and technological capabilities in the competitive vanadium and titanium markets, though specific returns on these investments would require deeper analysis of operational metrics.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 1.34 billion, providing substantial buffer against operational volatility. Total debt of CNY 137 million is minimal relative to the company's market capitalization and cash reserves, indicating a conservative financial structure with low leverage. This conservative balance sheet approach suggests financial stability and capacity to withstand commodity price cycles that typically affect industrial materials companies.

Growth Trends And Dividend Policy

The company maintained a dividend per share of zero for the period, indicating a retention of earnings for reinvestment in operations or future growth initiatives. The capital expenditure level relative to operating cash flow suggests ongoing investment in productive capacity rather than immediate shareholder returns. Growth trends would be influenced by global demand for vanadium in steel strengthening applications and titanium in industrial and consumer products, though specific growth rates are not verifiable from the provided data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 27.58 billion, the company trades at significant multiples relative to current earnings, suggesting market expectations for future profitability improvement or growth. The beta of 0.713 indicates lower volatility than the broader market, typical for established industrial materials companies. Valuation metrics would be influenced by commodity price cycles and China's industrial policy direction regarding strategic materials production.

Strategic Advantages And Outlook

The company's strategic advantages include its vertical integration, access to Panzhihua's mineral resources, and positioning within China's industrial materials ecosystem. The outlook depends on global steel production trends, particularly the adoption of high-strength vanadium steel, and demand for titanium products across industrial and consumer applications. China's focus on industrial upgrading and quality manufacturing could support demand for the company's specialized materials, though competitive pressures and environmental regulations present ongoing challenges.

Sources

Company financial reportingMarket data providers

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