investorscraft@gmail.com

Intrinsic ValueYunnan Aluminium Co., Ltd. (000807.SZ)

Previous Close$33.64
Intrinsic Value
Upside potential
Previous Close
$33.64

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

Yunnan Aluminium Co., Ltd. operates as a prominent integrated aluminum producer within China's basic materials sector, specializing in the manufacturing and sale of aluminum and carbon products. The company's core revenue model is built on the production and distribution of a diverse portfolio including cast aluminum alloy ingots, wrought aluminum products, aluminum foil, sheet and strip, and specialized items like welding consumables and metallurgical grade alumina. Its operations span the entire value chain from raw material processing to finished goods, serving critical industries such as national defense, aerospace, rail transit, and electronics. Positioned strategically in Yunnan province, which offers advantages in hydropower for energy-intensive smelting, the company has established itself as a significant regional player. Its market position is reinforced by a comprehensive product range that caters to both standard industrial applications and high-specification segments, allowing it to capture value across different market cycles and customer requirements within the competitive Chinese aluminum industry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 54.45 billion, demonstrating significant scale within its sector. Profitability was strong, with net income reaching CNY 4.41 billion, translating to a healthy net margin. Operational efficiency is evidenced by substantial operating cash flow of CNY 6.95 billion, which comfortably covered capital expenditures, indicating effective conversion of earnings into cash and prudent management of its core industrial operations.

Earnings Power And Capital Efficiency

The company's earnings power is solid, as reflected in a diluted EPS of CNY 1.27. Capital expenditure was managed at a relatively modest level of approximately CNY 658 million compared to its operating cash flow, suggesting a mature operational profile with disciplined investment. This indicates a focus on optimizing existing assets rather than aggressive expansion, contributing to stable capital efficiency in a cyclical industry.

Balance Sheet And Financial Health

Yunnan Aluminium maintains a conservative financial structure, with a cash and equivalents position of CNY 6.28 billion providing a substantial liquidity buffer. Total debt stands at CNY 2.38 billion, resulting in a strong net cash position. This low leverage profile enhances financial resilience, offering significant flexibility to navigate the inherent volatility of commodity markets and potential economic downturns.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns, supported by its profitability, with a dividend per share of CNY 0.41. This payout represents a meaningful distribution of earnings. The balance between returning capital to shareholders and maintaining a strong balance sheet for potential strategic initiatives or cyclical downturns appears to be a key tenet of its financial strategy, favoring sustainability over aggressive growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 71.89 billion, the market valuation reflects the company's established position and earnings capacity. A beta of 1.46 indicates higher volatility than the broader market, which is typical for commodity-linked equities and suggests investor perception is closely tied to aluminum price cycles and broader economic growth expectations in China.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated operations and location in Yunnan, which potentially offers cost benefits from hydropower-based energy sourcing—a critical factor in aluminum smelting. The outlook is inherently linked to aluminum demand from its key end-markets in infrastructure, transportation, and electronics. Its strong balance sheet positions it well to withstand industry cycles and potentially capitalize on strategic opportunities that may arise.

Sources

Company Annual ReportShenzhen 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