investorscraft@gmail.com

Intrinsic ValueHunan Gold Corporation Limited (002155.SZ)

Previous Close$37.00
Intrinsic Value
Upside potential
Previous Close
$37.00

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

Hunan Gold Corporation Limited operates as a significant integrated non-ferrous metals enterprise within China's basic materials sector. The company's core revenue model is built upon the full-cycle management of precious and strategic metals, encompassing exploration, mining, processing, and smelting activities. Its primary product portfolio includes gold ingots, refined antimony, and various tungsten products like ammonium paratungstate, positioning it as a key domestic supplier of these critical industrial materials. The firm further diversifies its operations through engineering surveys, import/export services, and strategic investments in mining and technology ventures. Operating from its base in Changsha, Hunan Gold holds a strategic position in supplying materials essential for industries ranging from electronics and chemicals to fire safety and metallurgy. Its integrated approach, controlling processes from resource extraction to refined product, provides a competitive edge in managing cost structures and supply chain reliability within the volatile commodities market. The company's involvement in antimony, a key flame retardant and alloying agent, and tungsten, critical for hard metals and electronics, underscores its role in foundational industrial supply chains beyond its primary gold focus.

Revenue Profitability And Efficiency

For the fiscal year, the company reported substantial revenue of CNY 27.8 billion, demonstrating its significant scale within the industrial materials market. Net income reached CNY 846.5 million, resulting in a net profit margin of approximately 3.0%, which is indicative of the operational challenges and cost pressures inherent in the mining and processing industry. The generated operating cash flow of CNY 888.8 million provided a solid foundation for funding ongoing operations and strategic investments, comfortably covering capital expenditures of CNY 369.3 million.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted earnings per share of CNY 0.70, providing a clear metric of profitability on a per-share basis. Capital allocation appears disciplined, with capital expenditures representing a manageable portion of operating cash flow. This suggests a focus on maintaining operational efficiency rather than aggressive, debt-fueled expansion, which aligns with the capital-intensive nature of its core mining and smelting activities.

Balance Sheet And Financial Health

Hunan Gold maintains a robust balance sheet characterized by a strong liquidity position, with cash and equivalents of CNY 1.14 billion. Financial health is further underscored by minimal total debt of approximately CNY 33.3 million, indicating a very low leverage profile and significant financial flexibility. This conservative capital structure provides a considerable buffer against commodity price volatility and potential operational downturns, positioning the company securely within its sector.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.17692. This payout, against an EPS of CNY 0.70, implies a dividend payout ratio of approximately 25%, suggesting a balanced approach between rewarding investors and retaining earnings for reinvestment. The company's growth trajectory is inherently tied to global commodity cycles, production volumes, and the prevailing prices of gold, antimony, and tungsten.

Valuation And Market Expectations

With a market capitalization of approximately CNY 35.5 billion, the market valuation reflects the company's scale and its position in the Chinese metals sector. A beta of 0.257 suggests the stock has historically exhibited lower volatility compared to the broader market, which may appeal to investors seeking exposure to the materials sector with a potentially reduced risk profile. This low beta could indicate the market perceives the company's cash flows as relatively stable.

Strategic Advantages And Outlook

The company's primary strategic advantages lie in its vertical integration and diversified product mix of gold, antimony, and tungsten. This diversification helps mitigate risks associated with price fluctuations in any single commodity. The outlook is closely linked to global industrial demand, particularly from sectors utilizing antimony and tungsten, and macroeconomic factors influencing gold prices. Its strong balance sheet provides a solid foundation to navigate market cycles and pursue selective growth opportunities.

Sources

Company Filings (SZSE)Financial Data Provider

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