investorscraft@gmail.com

Intrinsic ValueShandong Jinling Mining Co., Ltd. (000655.SZ)

Previous Close$10.56
Intrinsic Value
Upside potential
Previous Close
$10.56

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

Shandong Jinling Mining operates as a specialized mining company focused on iron ore extraction and processing within China's domestic energy sector. The company's core revenue model centers on the production and sale of various mineral concentrates, including iron, copper, and cobalt, along with processed pellets. Operating in the capital-intensive mining industry, Jinling Mining maintains vertical integration from extraction through mechanical processing, positioning itself as a regional supplier to China's industrial and manufacturing sectors. The company's market position reflects its strategic focus on serving domestic demand for raw materials essential to steel production and industrial development. As a subsidiary of Shandong Jinling Mining Limited, the company benefits from established operational infrastructure and regional market access while navigating competitive pressures from larger state-owned mining enterprises. Its specialized concentrate production requires sophisticated processing capabilities that create moderate barriers to entry within its operational scale.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of approximately CNY 1.55 billion with net income of CNY 204 million, translating to a net margin of roughly 13.2%. The diluted EPS of CNY 0.34 reflects efficient earnings conversion from its mining operations. Operating cash flow of CNY 62.8 million was substantially lower than net income, while capital expenditures of CNY 114.3 million indicate ongoing investment in mining infrastructure and processing capabilities.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power with net income representing a meaningful return on its operational scale. The significant gap between operating cash flow and net income suggests working capital movements or non-cash items affecting cash generation. Capital expenditure intensity relative to operating cash flow indicates the company is investing heavily in maintaining or expanding production capacity, which is characteristic of capital-intensive mining operations.

Balance Sheet And Financial Health

Jinling Mining maintains a strong liquidity position with cash and equivalents of CNY 2.13 billion significantly exceeding total debt of CNY 94.8 million. This conservative capital structure provides substantial financial flexibility and indicates low leverage risk. The substantial cash reserves relative to the company's market capitalization suggest potential for strategic investments or shareholder returns, though they may also reflect conservative treasury management.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns with a dividend per share of CNY 0.18, representing a payout ratio of approximately 53% based on diluted EPS. This dividend policy indicates management's confidence in sustainable earnings and cash flow generation. The balance between reinvestment needs and shareholder distributions will be crucial for maintaining growth in the cyclical mining sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.49 billion, the company trades at a P/E ratio of around 27 based on FY 2024 earnings. The beta of 1.59 indicates higher volatility than the broader market, reflecting sensitivity to commodity price fluctuations and mining sector dynamics. This valuation suggests market expectations for future earnings growth or potential operational improvements.

Strategic Advantages And Outlook

The company's strategic advantages include its established mining operations, vertical integration, and strong balance sheet providing operational stability. The outlook will depend on commodity price trends, domestic industrial demand, and the company's ability to maintain cost competitiveness. Its subsidiary status within the Jinling Mining group may provide strategic support for navigating market cycles and pursuing growth opportunities in China's evolving mining sector.

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