investorscraft@gmail.com

Intrinsic ValueChina Minmetals Rare Earth Co., Ltd. (000831.SZ)

Previous Close$54.22
Intrinsic Value
Upside potential
Previous Close
$54.22

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 Minmetals Rare Earth Co., Ltd. operates as a specialized chemical company focused on the production and distribution of rare earth elements, which are critical materials for high-technology applications. The company's core revenue model centers on extracting, processing, and selling a comprehensive portfolio of rare earth oxides and metals, including lanthanum, cerium, neodymium, and other strategic elements essential for electronics, renewable energy technologies, and defense systems. As part of the state-influenced Minmetals group, the company benefits from integrated supply chain advantages and operates within China's consolidated rare earth industry framework. Its market position is strengthened by vertical integration capabilities, from mining operations to advanced processing techniques, serving both domestic industrial policies and international export markets. The company competes in a highly regulated global market where China dominates production capacity, positioning it as a key player in supplying materials vital for electric vehicles, wind turbines, and precision manufacturing. This strategic importance within the basic materials sector underscores its role in technological supply chains, though it faces challenges from environmental regulations and global trade dynamics affecting rare earth pricing and demand cycles.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.03 billion for the period but experienced significant profitability challenges, with a net loss of CNY 286.9 million and negative diluted EPS of CNY 0.27. Operational efficiency appears strained, as evidenced by negative operating cash flow of CNY 594.1 million, which substantially exceeded capital expenditures of CNY 86.4 million. This cash flow pattern suggests potential working capital pressures or inventory accumulation amid challenging market conditions for rare earth pricing and demand.

Earnings Power And Capital Efficiency

Current earnings power is substantially impaired, with the net loss reflecting margin compression in the rare earth sector. The negative operating cash flow relative to capital expenditures indicates inefficient capital deployment during this period. The company's ability to generate returns on invested capital appears challenged, requiring assessment of whether these results represent cyclical weakness or structural issues within its operating model and market positioning.

Balance Sheet And Financial Health

The balance sheet shows a conservative debt position with total debt of CNY 225.7 million against cash and equivalents of CNY 909.5 million, providing substantial liquidity coverage. This low leverage ratio offers financial flexibility, though the negative cash flow generation warrants monitoring for sustainability. The company's financial health appears resilient from a solvency perspective but faces operational cash flow challenges that may impact long-term capital allocation decisions.

Growth Trends And Dividend Policy

Despite the current loss position, the company maintained a dividend payment of CNY 0.08 per share, suggesting a commitment to shareholder returns potentially supported by its strong balance sheet. Growth trends appear challenged by the rare earth market cycle, with the revenue base facing pressure from both pricing and volume dynamics. The dividend policy may reflect confidence in a cyclical recovery or strategic support from its parent organization amid temporary operational headwinds.

Valuation And Market Expectations

With a market capitalization of approximately CNY 60.0 billion, the market appears to be pricing in recovery prospects beyond current financial performance. The beta of 0.39 indicates lower volatility relative to the broader market, potentially reflecting the company's strategic importance and state-backing. Valuation multiples based on current earnings are not meaningful due to losses, suggesting investors are focused on long-term rare earth demand growth and China's strategic positioning in this critical sector.

Strategic Advantages And Outlook

The company's strategic advantages include its affiliation with the Minmetals group, providing resource security and policy support within China's consolidated rare earth industry. Its comprehensive product portfolio and technical expertise position it to benefit from long-term demand growth in green technologies. The outlook depends on rare earth price stabilization, demand recovery in key application sectors, and effective navigation of environmental regulations and international trade policies affecting this strategically important industry.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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