investorscraft@gmail.com

Intrinsic ValueJizhong Energy Resources Co., Ltd. (000937.SZ)

Previous Close$5.60
Intrinsic Value
Upside potential
Previous Close
$5.60

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

Jizhong Energy Resources operates as a significant integrated coal producer in China's Hebei province, primarily serving the domestic industrial and energy sectors. The company's core revenue model centers on the mining, processing, and wholesale distribution of both coking coal for steel production and thermal coal for power generation. This dual-product approach provides natural hedging against sector-specific demand fluctuations. Beyond its primary coal operations, Jizhong has strategically diversified into related industrial sectors including glass fiber manufacturing, power generation, and chemical production, creating vertical integration benefits and additional revenue streams. The company's market position is strengthened by its geographic location within a major industrial region, providing logistical advantages for supplying key customers in steel manufacturing and energy utilities. Jizhong's extensive product portfolio and established customer relationships position it as a regional leader in energy and industrial materials, though it faces competitive pressures from larger national coal producers and evolving environmental regulations affecting China's coal industry.

Revenue Profitability And Efficiency

For FY 2024, Jizhong Energy reported revenue of CNY 18.73 billion with net income of CNY 1.21 billion, translating to a net margin of approximately 6.5%. The company generated robust operating cash flow of CNY 2.49 billion, though this was largely offset by significant capital expenditures of CNY 2.65 billion. The diluted EPS of CNY 0.34 reflects the company's earnings capacity relative to its 3.53 billion outstanding shares. These figures indicate moderate profitability in a capital-intensive industry characterized by substantial ongoing investment requirements.

Earnings Power And Capital Efficiency

Jizhong demonstrates reasonable earnings power with its current operational scale, though capital efficiency metrics are constrained by the inherent requirements of mining operations. The substantial capital expenditure program, which nearly matched operating cash flow, reflects the continuous investment needed to maintain production capacity and develop ancillary businesses. The company's ability to maintain positive net income amid significant reinvestment requirements suggests operational discipline, though capital allocation efficiency remains a key consideration given the cyclical nature of coal markets.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 11.71 billion against total debt of CNY 17.22 billion. This cash-rich balance sheet provides substantial financial flexibility and risk mitigation capacity in a volatile commodity market. The debt level, while significant, appears manageable given the company's cash reserves and operating cash flow generation, suggesting a moderate financial risk profile with capacity to withstand industry downturns.

Growth Trends And Dividend Policy

Jizhong's dividend policy appears shareholder-friendly, with a dividend per share of CNY 0.8 representing a substantial payout relative to earnings. This aggressive distribution strategy suggests management confidence in current cash generation capabilities and balance sheet strength. Growth trends will likely be influenced by China's energy transition policies and industrial demand patterns, with the diversified business segments providing some insulation against coal market volatility.

Valuation And Market Expectations

With a market capitalization of approximately CNY 21.20 billion, the company trades at a P/E ratio around 17.5x based on 2024 earnings. The negative beta of -0.035 indicates low correlation with broader market movements, typical for commodity-based businesses. This valuation reflects market expectations balancing the company's strong cash position and dividend yield against longer-term structural challenges facing the coal industry in China.

Strategic Advantages And Outlook

Jizhong's strategic advantages include its integrated business model, regional market presence, and financial resilience. The outlook is shaped by China's evolving energy policies and industrial demand patterns, with the company's diversification providing some stability. Management's ability to navigate regulatory changes while maintaining operational efficiency will be critical for sustained performance in a transitioning energy landscape.

Sources

Company Financial ReportsShenzhen Stock Exchange disclosures

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