investorscraft@gmail.com

Intrinsic ValueHuludao Zinc Industry Co.,Ltd. (000751.SZ)

Previous Close$6.88
Intrinsic Value
Upside potential
Previous Close
$6.88

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

Huludao Zinc Industry Co., Ltd. operates as a specialized non-ferrous metal smelting enterprise within China's basic materials sector. The company's core revenue model centers on the integrated smelting and deep processing of zinc, lead, and copper, transforming raw materials into high-value industrial products. Its comprehensive operations extend to the utilization and processing of valuable by-products, including cadmium, indium, sulfuric acid, and copper sulfate, creating additional revenue streams and enhancing resource efficiency. This vertically integrated approach allows the company to capture value across multiple stages of the production chain. Huludao Zinc Industry serves a diverse industrial clientele across metallurgy, machinery, electronics, medicine, chemicals, and military applications, demonstrating the broad utility of its product portfolio, which includes zinc ingots, electrolead, high-purity metals, silver and gold bullion, and various specialized compounds like hot-dipped galvanized products and zinc sulfate. The company has established an international footprint, exporting its products to approximately 20 countries and regions, which diversifies its market exposure beyond domestic Chinese demand. Positioned within the cyclical industrial materials industry, its performance is closely tied to global infrastructure development, manufacturing activity, and commodity price trends for zinc and lead.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 15.60 billion for the period, indicating significant operational scale. However, profitability was constrained, with net income of CNY 21.28 million translating to a very thin net margin. This resulted in diluted earnings per share of CNY 0.01. A notable concern is the negative operating cash flow of CNY -527.63 million, which suggests potential working capital challenges or timing differences in collections amidst the high revenue base.

Earnings Power And Capital Efficiency

Huludao Zinc Industry's earnings power appears limited based on the reported period, with minimal net income relative to its multi-billion revenue base. Capital expenditures of CNY -175.56 million indicate ongoing investment in maintaining and potentially upgrading its smelting and processing facilities. The negative operating cash flow, however, raises questions about the sustainability of its current operational model and its ability to self-fund capital projects without relying on external financing or existing cash reserves.

Balance Sheet And Financial Health

The company maintains a cash and equivalents position of CNY 1.53 billion, providing a liquidity buffer. This is offset by total debt of CNY 2.79 billion, indicating a leveraged capital structure. The relationship between cash and debt, coupled with negative operating cash flow, warrants careful assessment of its near-term financial flexibility and ability to service its obligations, particularly in a cyclical industry prone to commodity price volatility.

Growth Trends And Dividend Policy

While specific growth trends are not detailed in the provided data, the company has demonstrated a commitment to shareholder returns by declaring a dividend per share of CNY 0.03. This dividend notably exceeds the diluted EPS of CNY 0.01, implying a payout ratio over 100%, which may not be sustainable long-term without a significant improvement in underlying profitability or drawing down on retained earnings.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.22 billion, the market valuation reflects the challenges seen in the financials. The stock's beta of 0.913 suggests its volatility is slightly lower than the broader market, which may be characteristic of a basic materials company. The valuation likely incorporates expectations for a recovery in commodity prices or operational improvements to enhance profitability from current levels.

Strategic Advantages And Outlook

The company's strategic advantages lie in its integrated smelting operations and by-product recovery capabilities, which can improve cost efficiency. Its established export market provides geographic diversification. The outlook is intrinsically linked to global zinc and lead demand cycles, industrial production trends in China, and the company's ability to navigate input cost pressures to restore stronger profitability and positive cash generation from its substantial revenue base.

Sources

Company Financial ReportsShenzhen Stock Exchange

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