investorscraft@gmail.com

Intrinsic ValueHunan Silver Co.,Ltd. (002716.SZ)

Previous Close$19.04
Intrinsic Value
Upside potential
Previous Close
$19.04

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 Silver Co., Ltd. operates as a specialized silver producer within China's basic materials sector, focusing on the integrated production chain from research and development to final export. The company's core revenue model is built on the smelting, processing, and sale of high-purity silver and its derivative products, including silver nitrate and electrolytic lead. This vertical integration allows it to capture value across multiple stages of production, catering primarily to industrial and potentially investment demand for the precious metal. As a China-based entity, its market position is intrinsically linked to domestic industrial activity and global silver prices, serving both local and international markets from its headquarters in Chenzhou. The company's operations are capital-intensive, requiring significant investment in smelting facilities and processing technology to maintain product quality and cost competitiveness against larger, diversified mining conglomerates and other specialized refiners. Its focus on high-purity products suggests a strategy targeting specific industrial applications and higher-margin segments of the silver market, rather than bulk commodity sales.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 8.31 billion, against which it generated a net income of CNY 169.77 million. This indicates a relatively thin net profit margin of approximately 2.0%, which is characteristic of commodity-based businesses where profitability is heavily influenced by raw material costs and metal prices. Operating cash flow was a robust CNY 698.04 million, significantly exceeding capital expenditures of CNY 74.76 million, suggesting healthy cash generation from core operations that adequately funds necessary investments.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.0626, reflecting its earnings power on a per-share basis. The substantial difference between operating cash flow and net income suggests non-cash charges are impacting reported profitability. Capital expenditure was modest relative to operating cash flow, indicating a potentially mature operational base requiring maintenance-level investments rather than aggressive expansion, which supports free cash flow generation.

Balance Sheet And Financial Health

Hunan Silver maintains a conservative financial structure, with cash and equivalents of CNY 571.74 million against total debt of CNY 681.21 million. This results in a net debt position of approximately CNY 109.47 million, which is minimal relative to its market capitalization. The low level of leverage suggests a strong balance sheet with ample liquidity to withstand commodity price volatility and fund operational needs without significant financial stress.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, which is consistent with a strategy of retaining earnings to fund operations or potential growth initiatives within a capital-intensive industry. As a commodity producer, its growth trajectory is inherently tied to volume expansion, operational efficiency gains, and, most significantly, fluctuations in the global price of silver, which directly impacts top-line performance and profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 18.41 billion, the stock trades at a high earnings multiple, which may reflect market expectations for future earnings growth or a premium for its specialized, pure-play status in the silver market. A beta of 0.664 indicates the stock has historically been less volatile than the broader market, which is somewhat atypical for a commodity stock but may suggest perceived stability within its specific market niche.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its focused, integrated approach to silver production, which may allow for cost control and quality specialization. The outlook is predominantly tied to the global supply-demand dynamics for silver, including industrial demand from sectors like electronics and solar energy, as well as investment demand. Its financial health provides a buffer against market downturns, but long-term success remains contingent on effective management of commodity price exposure.

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