investorscraft@gmail.com

Intrinsic ValueShandong Humon Smelting Co., Ltd. (002237.SZ)

Previous Close$20.66
Intrinsic Value
Upside potential
Previous Close
$20.66

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

Shandong Humon Smelting operates as a vertically integrated non-ferrous metals company within China's basic materials sector, specializing in the comprehensive processing of precious and base metals. Its core revenue model derives from the development of gold mineral resources coupled with sophisticated smelting operations that transform raw materials into high-value products. The company's diverse output portfolio includes primary products such as gold, silver, and electrolytic copper, alongside by-products like sulfuric acid, creating multiple revenue streams from a single processing chain. This integrated approach allows Humon to capture value across various stages of production, from mineral extraction to refined metal sales. As a subsidiary of Jiangxi Copper Co., Ltd., one of China's largest copper producers, Humon benefits from strategic backing and potential synergies in raw material sourcing and market distribution. The company further enhances its market position through the production of rare precious metals and high-purity specialty materials, including antimony white, bismuth, tellurium, and high-purity arsenic, which cater to niche industrial and technological applications. This diversification beyond bulk metals provides some insulation against commodity price volatility. Operating within the competitive Chinese industrial materials landscape, Humon's established infrastructure and technical capabilities in smelting position it as a significant regional player, though it remains subject to the cyclical nature of global metal prices and domestic industrial demand.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 75.8 billion for the period, demonstrating significant scale within the metals processing industry. However, net income of CNY 536.7 million indicates relatively thin profit margins, which is characteristic of capital-intensive smelting operations heavily influenced by commodity price fluctuations. Operating cash flow of CNY 411.6 million was positive but modest relative to the revenue base, suggesting potential working capital intensity or timing differences in cash conversion.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.41, reflecting the company's earnings capacity after accounting for its substantial capital structure. The significant capital expenditures of CNY -2.27 billion highlight the ongoing investment required to maintain and upgrade smelting facilities and mining operations, indicating a business model that demands continuous capital reinvestment to sustain operational efficiency and capacity.

Balance Sheet And Financial Health

Humon maintains a cash position of CNY 3.73 billion against total debt of CNY 10.0 billion, indicating a leveraged financial structure common in capital-intensive industries. The debt level reflects the substantial financing requirements for mining and smelting operations, while the available liquidity provides some operational flexibility. The balance sheet structure suggests reliance on debt financing to support its asset-heavy business model.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.141 per share, demonstrating a commitment to shareholder returns despite the capital demands of its operations. The dividend payout represents a portion of the earnings, balancing return to shareholders with retention for reinvestment needs. Growth prospects are inherently tied to commodity price cycles and industrial demand patterns in China's manufacturing sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.6 billion, the company trades at a valuation that reflects its position in the cyclical metals sector. The beta of 0.595 suggests lower volatility than the broader market, potentially indicating investor perception of relative stability within its commodity niche, though still exposed to economic cycles affecting industrial materials demand.

Strategic Advantages And Outlook

Humon's primary strategic advantage lies in its vertical integration and affiliation with Jiangxi Copper, providing operational synergies and supply chain stability. The company's focus on high-purity and rare metals represents a strategic diversification into higher-margin specialty products. The outlook remains closely linked to Chinese industrial production trends, commodity price movements, and the company's ability to manage operational efficiency amid input cost volatility.

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