investorscraft@gmail.com

Intrinsic ValueNingxia Orient Tantalum Industry Co., Ltd. (000962.SZ)

Previous Close$38.68
Intrinsic Value
Upside potential
Previous Close
$38.68

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

Ningxia Orient Tantalum Industry operates as a specialized producer of rare metals, focusing primarily on tantalum and niobium products within China's basic materials sector. The company's core revenue model centers on the research, development, and manufacturing of high-purity metals that serve critical industrial applications. Its product portfolio caters to diverse high-tech industries including electronics, where tantalum capacitors are essential components, as well as metallurgy, chemicals, medical technology, atomic energy, and aerospace sectors. This strategic positioning allows the company to leverage its technical expertise across multiple growth markets while maintaining a niche specialization that creates significant barriers to entry. Founded in 1999 and headquartered in Shizuishan, the company has established itself as a key domestic supplier in China's rare metals landscape, benefiting from the country's push toward technological self-sufficiency and advanced manufacturing capabilities. The company's integrated approach from research to production enables it to capture value across the supply chain while maintaining quality control standards required by its demanding industrial customers. Its market position is strengthened by the technical complexity of tantalum processing and the strategic importance of these materials for national security and high-technology applications, creating a relatively defensible business moat within the specialized industrial materials segment.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.28 billion for the period, demonstrating its operational scale within the specialized rare metals market. Net income reached CNY 213 million, translating to a healthy net margin of approximately 16.7%, indicating efficient cost management and pricing power for its specialized products. However, operating cash flow was negative at CNY -61 million, which warrants monitoring given the capital-intensive nature of the business and significant capital expenditures of CNY -219 million during the period.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.43, reflecting the company's ability to generate profits from its specialized operations. The negative operating cash flow position suggests potential working capital investments or timing differences in receivables, which may impact short-term liquidity. The substantial capital expenditure program indicates ongoing investment in production capacity and technological capabilities to maintain competitive positioning in the rare metals sector.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 503 million, providing substantial financial flexibility. Total debt of CNY 186 million appears manageable relative to the cash position, suggesting a conservative leverage profile. This balanced capital structure supports the company's ability to weather industry cycles while funding strategic investments in its specialized production capabilities.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.132, representing a payout ratio of approximately 31% based on current EPS. This balanced approach to capital allocation supports both growth investments and direct returns to investors. The ongoing capital expenditure program suggests management's focus on capacity expansion and technological advancement to capture future growth opportunities in high-tech applications.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.05 billion, the company trades at a P/E ratio of around 56.5 times trailing earnings, reflecting market expectations for future growth in the specialized rare metals sector. The beta of 0.695 indicates lower volatility compared to the broader market, potentially reflecting the company's niche positioning and stable demand characteristics for its essential industrial materials.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized expertise in rare metals processing and its positioning within China's push for technological self-sufficiency. The diverse application base across electronics, aerospace, and energy sectors provides natural diversification, while the technical barriers to entry in tantalum production create sustainable competitive advantages. The outlook remains positive given increasing demand for rare metals in high-technology applications, though dependent on global industrial cycles and technological adoption rates.

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