investorscraft@gmail.com

Intrinsic ValueYunnan Luoping Zinc&Electricity Co., Ltd. (002114.SZ)

Previous Close$10.10
Intrinsic Value
Upside potential
Previous Close
$10.10

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

Yunnan Luoping Zinc&Electricity operates as an integrated industrial materials company with a dual focus on zinc-related mining operations and hydropower generation. The company's core revenue model derives from the extraction and processing of lead-zinc ores into various refined products including zinc ingots, zinc alloys, and specialized concentrates containing germanium and silver. This vertical integration extends to by-product recovery of cadmium ingots and ultra-fine zinc powder, maximizing resource utilization from its mining activities. Within China's basic materials sector, the company occupies a niche position as a regional producer, leveraging its geographic presence in Yunnan province which is rich in mineral resources. Its secondary hydropower generation business provides operational synergy by supplying energy to its processing facilities, potentially reducing production costs. The company faces competitive pressures from larger national mining conglomerates but maintains relevance through its specialized product portfolio and integrated operations. Market positioning is challenged by commodity price volatility, particularly for zinc, which directly impacts profitability and operational scale.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.26 billion for the period, but experienced a net loss of CNY 78.9 million, reflecting margin pressures in its core operations. Despite generating positive operating cash flow of CNY 103.4 million, capital expenditures of CNY 164.7 million resulted in negative free cash flow, indicating significant ongoing investment requirements. The negative EPS of CNY 0.24 demonstrates current profitability challenges within the competitive zinc processing market.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, as evidenced by the net loss position. The company's ability to convert revenue into profit is hampered by operational costs and market conditions. Capital efficiency metrics would require further analysis of asset turnover ratios, though the substantial capital expenditures relative to operating cash flow suggest intensive capital requirements for maintaining and potentially expanding mining and processing capabilities.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 247.9 million against total debt of CNY 631.3 million, indicating a leveraged position that warrants monitoring. The debt level relative to the company's market capitalization of approximately CNY 2.58 billion suggests moderate financial leverage. Liquidity position appears manageable given the cash reserves, but debt servicing capacity may be constrained by current profitability challenges.

Growth Trends And Dividend Policy

Recent performance indicates challenging growth conditions, with the company reporting a net loss for the period. The dividend per share of zero reflects the current non-profitability and likely conservative capital allocation strategy focused on preserving liquidity. Growth prospects are tied to commodity price recovery and operational efficiency improvements rather than aggressive expansion given the current financial profile.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.58 billion, the company trades at a negative earnings multiple due to current losses. The beta of 1.27 suggests higher volatility than the market average, reflecting sensitivity to commodity cycles and sector-specific risks. Market expectations appear to incorporate recovery potential, though valuation metrics are challenged by the absence of positive earnings.

Strategic Advantages And Outlook

The company's strategic advantages include vertical integration between mining and processing, coupled with captive hydropower generation that may provide cost advantages. However, the outlook remains cautious due to exposure to zinc price volatility and current profitability challenges. Success will depend on operational efficiency improvements, commodity price stabilization, and effective management of the capital structure amid challenging market conditions.

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