investorscraft@gmail.com

Intrinsic ValueTongling Nonferrous Metals Group Co.,Ltd. (000630.SZ)

Previous Close$8.27
Intrinsic Value
Upside potential
Previous Close
$8.27

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

Tongling Nonferrous Metals Group operates as a fully integrated copper producer within China's basic materials sector, engaging in the complete value chain from mineral exploration and mining through to sophisticated smelting and processing operations. The company generates revenue primarily through the sale of refined copper products, including copper cathodes, rods, wires, and specialized alloys, while also deriving income from valuable by-products such as gold, silver, and sulfuric acid recovered during the refining process. This integrated approach allows Tongling to capture margins across multiple stages of production while maintaining control over raw material supply. Operating in the capital-intensive nonferrous metals industry, the company competes on scale, operational efficiency, and technological capabilities in copper processing. Its market position is strengthened by its strategic location in Tongling, a historically significant copper-producing region in China, providing established infrastructure and expertise. The company serves diverse industrial sectors including construction, power transmission, automotive, and electronics, which drives consistent demand for its copper products. Tongling's comprehensive product portfolio, ranging from basic cathodes to high-value electronic copper foils, demonstrates its ability to serve both standard and specialized market segments, positioning it as a significant domestic player in China's copper industry.

Revenue Profitability And Efficiency

Tongling Nonferrous Metals reported revenue of CNY 145.5 billion for the period, demonstrating substantial scale in the copper industry. The company achieved net income of CNY 2.81 billion, resulting in a net profit margin of approximately 1.9%, reflecting the capital-intensive nature of metals processing. Operating cash flow of CNY 1.53 billion was significantly lower than capital expenditures of CNY 4.36 billion, indicating substantial ongoing investment in production capacity and operational infrastructure.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of CNY 0.21, with operating cash flow covering capital investments by approximately 35%. This suggests that current operational earnings are insufficient to fund the company's substantial capital expenditure requirements independently. The gap between operating cash flow and capital spending indicates reliance on external financing or existing cash reserves to maintain and expand production capabilities.

Balance Sheet And Financial Health

Tongling maintains a conservative financial position with CNY 6.89 billion in cash and equivalents against total debt of CNY 19.92 billion. The company's debt level represents a moderate leverage position relative to its market capitalization of approximately CNY 60.11 billion. The balance sheet structure reflects the capital-intensive requirements of mining and metals processing operations, with substantial investments in fixed assets and working capital.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.10 per share, representing a payout ratio of approximately 48% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for operational needs and potential growth initiatives. The dividend policy demonstrates management's commitment to shareholder returns despite the cyclical nature of the copper industry and substantial capital requirements.

Valuation And Market Expectations

With a market capitalization of CNY 60.11 billion, the company trades at a price-to-earnings ratio of approximately 21.4 times based on current earnings. The beta of 0.813 indicates lower volatility than the broader market, reflecting the defensive characteristics of basic materials stocks. Market valuation appears to incorporate expectations for stable copper demand driven by industrial and infrastructure development.

Strategic Advantages And Outlook

Tongling's integrated business model provides cost advantages through control of the production chain from mining to finished products. The company's established position in China's copper industry and diversified product portfolio position it to benefit from long-term demand trends in electrification and infrastructure. Challenges include commodity price volatility and the capital-intensive nature of metals processing, requiring careful capital allocation and operational efficiency.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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