investorscraft@gmail.com

Intrinsic ValueShanxi Coking Coal Energy Group Co.,Ltd. (000983.SZ)

Previous Close$7.31
Intrinsic Value
Upside potential
Previous Close
$7.31

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

Shanxi Coking Coal Energy Group operates as a critical player in China's energy sector, specializing in the production and sale of coal products essential for industrial processes. The company's core revenue model is built on extracting and processing various coal grades, primarily coking coal used in steel manufacturing, alongside fat coal, gas coal, and lean coal. Its operations extend beyond mining to include coal-fueled power generation, creating an integrated energy value chain. As a subsidiary of Shanxi Coking Co., Ltd., the group holds a strategic position within one of China's key coal-producing regions, leveraging its long-established presence since 1956 to supply the metallurgy industry and power sector. The company's market position is strengthened by its diverse product portfolio, which includes fined coal for metallurgy, pulverized coal, steam coal, and coke products, catering to essential industrial demand within the domestic market. This vertical integration and product diversification provide a buffer against commodity price fluctuations, solidifying its role as a vital supplier in China's industrial ecosystem.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 45.3 billion for the period, demonstrating significant scale within its sector. Net income stood at CNY 3.1 billion, translating to a diluted EPS of CNY 0.55, indicating healthy profitability from its core operations. Operating cash flow was positive at CNY 3.6 billion, providing essential liquidity for ongoing business needs. However, substantial capital expenditures of CNY 26.6 billion highlight the capital-intensive nature of the mining industry and ongoing investment in operational capacity.

Earnings Power And Capital Efficiency

Shanxi Coking Coal generated substantial earnings from its mining and energy operations, with the net income figure reflecting its ability to monetize its resource base. The significant capital expenditure outflow, which far exceeded operating cash flow, indicates heavy reinvestment requirements characteristic of extractive industries. This dynamic suggests that maintaining production levels and operational efficiency requires continuous capital investment, impacting free cash flow generation.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 12.2 billion. Total debt of CNY 25.5 billion presents a manageable leverage profile relative to its equity base and operating scale. The balance sheet structure reflects the asset-heavy nature of mining operations, with substantial investments likely embedded in property, plant, and equipment to support its extensive production capabilities.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly approach by distributing a dividend of CNY 0.22 per share. The capital allocation strategy appears balanced between returning capital to shareholders and funding substantial capex requirements necessary for maintaining operational infrastructure. Growth trends are inherently tied to commodity price cycles and domestic industrial demand in China.

Valuation And Market Expectations

With a market capitalization of approximately CNY 42.1 billion, the market valuation reflects the company's established position in the energy sector. A beta of 0.342 suggests lower volatility compared to the broader market, potentially indicating perceived stability as an essential commodity producer. The valuation incorporates expectations regarding China's industrial policy and long-term demand for coking coal in steel production.

Strategic Advantages And Outlook

The company's strategic advantages include its long operational history, integrated business model, and strategic location within China's primary coal-producing region. Its outlook is closely linked to domestic industrial policy, steel production trends, and energy security priorities in China. The subsidiary relationship with Shanxi Coking Co. provides operational synergies and strategic alignment within the regional energy landscape.

Sources

Company FilingsShenzhen 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