investorscraft@gmail.com

Intrinsic ValueInner Mongolia PingZhuang Energy Resources CO.,LTD (000780.SZ)

Previous Close$10.95
Intrinsic Value
Upside potential
Previous Close
$10.95

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Inner Mongolia PingZhuang Energy Resources operates as a specialized coal producer focused on the integrated mining, washing, processing, and distribution of thermal coal within China's energy sector. The company maintains a vertically oriented business model that encompasses the entire coal value chain from extraction to transportation, serving primarily industrial and power generation customers. As a subsidiary of Inner Mongolia Pingzhuang Coal Group, the firm benefits from established regional infrastructure and mining operations in the resource-rich Chifeng area. Its market position is characterized by a focus on serving domestic energy needs while navigating the structural challenges facing China's coal industry, including environmental regulations and energy transition pressures. The company's operational scope centers on producing washed coal products that meet specific quality standards for industrial applications, positioning it within the mid-stream segment of China's coal supply ecosystem. This strategic focus on integrated operations aims to capture margin opportunities across multiple stages of production while maintaining supply chain control.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.84 billion for FY2020 while experiencing significant financial challenges, with a net loss of CNY 760.6 million. Operational efficiency metrics were under pressure, as evidenced by negative operating cash flow of CNY 147.7 million. Capital expenditures of CNY 259.1 million indicate ongoing investment in mining operations despite the difficult financial performance during this period.

Earnings Power And Capital Efficiency

Earnings power was substantially impaired with a diluted EPS of -CNY 0.75, reflecting the operational challenges in the coal sector. The negative cash flow from operations combined with substantial capital investment suggests capital efficiency was suboptimal. The company maintained a dividend payment of CNY 0.84 per share despite the net loss, indicating a commitment to shareholder returns that may not align with current earnings capacity.

Balance Sheet And Financial Health

The balance sheet showed strength with cash and equivalents of CNY 1.70 billion, providing substantial liquidity. Notably, the company reported zero total debt, indicating a conservative financial structure. This debt-free position, combined with significant cash reserves, provides financial flexibility despite the operating losses experienced during the fiscal year.

Growth Trends And Dividend Policy

Financial performance trends were challenging with revenue generation insufficient to cover operational costs. The maintenance of a dividend payment amid substantial losses suggests a shareholder-friendly policy potentially supported by accumulated reserves. The capital expenditure level indicates ongoing operational investment, though growth prospects appear constrained by sector-wide headwinds and profitability challenges.

Valuation And Market Expectations

With a beta of 0.54, the stock demonstrated lower volatility relative to the broader market, potentially reflecting its niche positioning. The market capitalization was not available, limiting valuation assessment. The dividend yield, while maintained, occurred against a backdrop of significant earnings deterioration, suggesting market expectations may be tempered by sector challenges.

Strategic Advantages And Outlook

The company's strategic advantages include its integrated operations and debt-free balance sheet, providing operational and financial flexibility. However, the outlook is challenged by environmental regulations and China's energy transition. The subsidiary relationship with Pingzhuang Coal Group may provide strategic support, but the company must navigate structural industry shifts while addressing profitability concerns evident in the FY2020 results.

Sources

Company filingsFinancial data provider

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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