investorscraft@gmail.com

Intrinsic ValueChina Nonferrous Metal Industry's Foreign Engineering and Construction Co.,Ltd. (000758.SZ)

Previous Close$7.92
Intrinsic Value
Upside potential
Previous Close
$7.92

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

China Nonferrous Metal Industry's Foreign Engineering and Construction Co., Ltd. operates as a specialized industrial contractor and resource developer within the global nonferrous metals sector. The company generates revenue through two primary streams: comprehensive project contracting services for nonferrous metal industrial facilities and the exploitation of nonferrous metal resources from its overseas investments. Its project contracting business encompasses a full suite of services, including engineering design, technical consultancy, equipment supply and installation, construction management, and personnel training for mining and smelting projects globally. Beyond its core industrial focus, the company also undertakes public infrastructure projects such as housing, roads, and power facilities, diversifying its revenue base. As a state-owned enterprise headquartered in Beijing, it leverages its strategic position to secure large-scale international contracts, particularly in regions rich in mineral resources, acting as a key executor of China's overseas industrial strategy. The firm further enhances its integrated model through ancillary trading activities, importing metals from its overseas projects and supplying raw materials to domestic smelters, creating a vertically synergistic operation that spans the entire nonferrous metal value chain from mine development to end-product sales.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 8.92 billion, achieving a net income of CNY 402.3 million, which translates to a net profit margin of approximately 4.5%. The business demonstrated solid cash generation, with operating cash flow reaching CNY 685.2 million. Capital expenditures of CNY 537.9 million indicate ongoing investment in project execution and potentially resource development, reflecting the capital-intensive nature of its operations.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its diluted earnings per share of CNY 0.20. The positive operating cash flow, which comfortably exceeds net income, suggests healthy cash conversion from its project-based and trading activities. The significant capital expenditure highlights the reinvestment required to sustain its project pipeline and resource assets, pointing to a business model that balances current earnings with long-term asset development.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 3.42 billion. Total debt stands at CNY 3.34 billion, resulting in a conservative net cash position. This robust financial health provides ample flexibility to fund ongoing projects, weather cyclical downturns in the commodities sector, and potentially pursue new strategic investments without straining its capital structure.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, distributing a dividend of CNY 0.046 per share. The combination of dividend payments and reinvestment through capital expenditures indicates a balanced approach to capital allocation, aiming to deliver immediate returns while funding future growth from its international project contracting and resource exploitation activities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.52 billion, the market assigns a price-to-earnings multiple based on the current fiscal year's earnings. A beta of 1.40 suggests the stock has exhibited higher volatility than the broader market, likely reflecting its exposure to the cyclical nonferrous metals industry and international project risks.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its integrated model and its status as a key player in China's overseas industrial expansion. Its ability to combine engineering expertise with direct resource investment creates a unique value proposition. The outlook is tied to global demand for nonferrous metals and the pace of infrastructure development in resource-rich countries, with its strong balance sheet positioning it to capitalize on opportunities.

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