investorscraft@gmail.com

Intrinsic ValueHBIS Resources Co., Ltd. (000923.SZ)

Previous Close$24.17
Intrinsic Value
Upside potential
Previous Close
$24.17

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

HBIS Resources Co., Ltd. operates as a specialized mineral products processor and distributor within China's industrial sector, focusing primarily on copper products along with iron and vermiculite ore. The company's core revenue model involves transforming raw mineral inputs into marketable products for industrial consumers, serving critical supply chains in construction, manufacturing, and infrastructure development. This positions HBIS Resources as an intermediate player in the materials value chain, leveraging processing capabilities to add value before distribution. Operating in China's vast industrial landscape, the company navigates a competitive environment dominated by large state-owned enterprises and private mineral processors. Its market position appears specialized rather than broad-based, focusing on specific mineral segments rather than attempting to compete across the entire mining and resources spectrum. The 2019 rebranding from XuanHua Construction Machinery suggests a strategic pivot toward mineral resources, potentially leveraging existing industrial relationships and distribution networks. This transition positions the company to capitalize on China's ongoing infrastructure development and manufacturing growth, though it operates in a cyclical sector sensitive to economic conditions and commodity price fluctuations.

Revenue Profitability And Efficiency

HBIS Resources generated CNY 5.58 billion in revenue for the period, achieving net income of CNY 566 million, representing a healthy net margin of approximately 10.1%. The company demonstrated strong cash generation with operating cash flow of CNY 1.13 billion, significantly exceeding net income and indicating quality earnings. Capital expenditures of CNY -1.41 billion suggest substantial investment activity, potentially reflecting strategic expansion or modernization of processing facilities to enhance operational efficiency and capacity.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 0.87, reflecting solid earnings power relative to its market capitalization. With minimal total debt of only CNY 340,000 against cash reserves of CNY 4.26 billion, HBIS Resources operates with exceptional financial flexibility. The substantial cash position relative to debt indicates conservative financial management and significant capacity for future investments or strategic initiatives without requiring external financing.

Balance Sheet And Financial Health

HBIS Resources maintains an exceptionally strong balance sheet with cash and equivalents of CNY 4.26 billion dwarfing its negligible debt burden. This virtually debt-free position provides tremendous financial stability and risk mitigation capacity. The company's financial health appears robust, with ample liquidity to weather industry cycles and pursue growth opportunities while maintaining operational independence from credit market conditions.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.50 per share, representing a payout ratio of approximately 57% based on reported EPS. This balanced capital allocation strategy returns significant value to shareholders while retaining substantial earnings for reinvestment. The company's growth trajectory appears sustainable, supported by its strong cash position and minimal financial constraints on future expansion initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.26 billion, the company trades at a price-to-earnings ratio of around 18.1 times based on current earnings. The beta of 1.463 indicates higher volatility than the broader market, reflecting sensitivity to commodity cycles and industrial demand fluctuations. This valuation suggests market expectations for continued growth in China's industrial sector and the company's ability to maintain its profitability profile.

Strategic Advantages And Outlook

HBIS Resources benefits from its strategic focus on specific mineral processing segments within China's large industrial economy. The company's strong balance sheet provides significant competitive advantage, enabling strategic flexibility during market downturns and capacity for opportunistic investments. The outlook remains tied to China's industrial production trends and infrastructure development, with the company well-positioned to capitalize on sustained demand for processed mineral products given its financial strength and specialized operational focus.

Sources

Company filingsFinancial data provider

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