investorscraft@gmail.com

Intrinsic ValueInner Mongolia Dazhong Mining Co., Ltd. (001203.SZ)

Previous Close$28.53
Intrinsic Value
Upside potential
Previous Close
$28.53

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

Inner Mongolia Dazhong Mining operates as a specialized industrial materials company focused on the mining and processing of iron ore resources. The company's core revenue model centers on extracting raw iron ore and transforming it into higher-value products through sophisticated dressing and processing operations. Its primary offerings include fine iron powder and pellets, which are essential raw materials for steel production, alongside construction materials like machine-made sand and gravel. Operating within China's basic materials sector, the company leverages its strategic location in the resource-rich Inner Mongolia region, which provides access to substantial mineral deposits. Dazhong Mining occupies a niche position in the domestic supply chain for steelmaking inputs, serving industrial customers in heavy manufacturing and infrastructure development. The company's market positioning is characterized by its vertical integration from mining to processing, enabling quality control and margin capture across the production chain. While not a market leader in scale compared to state-owned giants, it maintains regional significance through its specialized product portfolio and established customer relationships in northern China's industrial base.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 3.84 billion with net income reaching CNY 751 million, translating to a healthy net margin of approximately 19.5%. This profitability demonstrates efficient cost management in its mining operations. The substantial operating cash flow of CNY 1.55 billion significantly exceeded net income, indicating strong cash conversion efficiency and robust operational performance in capital-intensive mining activities.

Earnings Power And Capital Efficiency

The company generated diluted EPS of CNY 0.51, reflecting its earnings capacity relative to its equity base. Capital expenditures of CNY 1.22 billion indicate significant ongoing investment in mining infrastructure and processing capabilities. The relationship between operating cash flow and capital expenditures suggests the company is funding its growth investments primarily through internally generated cash flows, supporting sustainable capital allocation.

Balance Sheet And Financial Health

Dazhong Mining maintains a conservative cash position of CNY 649 million against total debt of CNY 5.30 billion. The debt level appears substantial relative to the company's market capitalization, indicating leveraged operations common in capital-intensive mining businesses. The balance sheet structure reflects the financing requirements typical of mining companies with significant fixed asset investments in extraction and processing facilities.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through its dividend distribution of CNY 0.20 per share. This payout represents a dividend yield that aligns with industry norms for established mining operations. The capital allocation strategy appears balanced between rewarding shareholders and reinvesting in operational capacity, though specific historical growth rates are not verifiable from the provided data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 18.33 billion, the company trades at a P/E ratio of around 24.4 times trailing earnings based on the reported EPS. The beta of 0.936 suggests the stock exhibits slightly less volatility than the broader market, which may reflect the defensive characteristics of its basic materials business. This valuation multiple implies market expectations for stable earnings in the cyclical mining sector.

Strategic Advantages And Outlook

The company's strategic advantages include its geographic positioning in a mineral-rich region and vertical integration in iron ore processing. Its outlook is tied to domestic steel production demand and commodity price cycles. The ongoing investments in capital expenditures suggest management's focus on maintaining operational efficiency and capacity, positioning the company to benefit from infrastructure development trends in China while navigating environmental and regulatory considerations affecting the mining sector.

Sources

Company filingsMarket data

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