investorscraft@gmail.com

Intrinsic ValueSinomine Resource Group Co., Ltd. (002738.SZ)

Previous Close$85.50
Intrinsic Value
Upside potential
Previous Close
$85.50

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

Sinomine Resource Group operates as a specialized industrial materials company with a vertically integrated business model spanning geological exploration, mineral resource development, and chemical product manufacturing. The company has established a strategic position in the global critical minerals sector, particularly focusing on cesium, lithium, rubidium, and tantalum resources. Its operations extend across key mining projects including the Tanco mine in Canada and the Shivuma copper project in Zambia, providing a diversified mineral portfolio. Sinomine leverages its technical expertise in exploration to secure high-quality resource assets while developing downstream processing capabilities for specialty chemical products. The company serves demanding industrial applications in defense, aerospace, new energy, and electronics sectors, where product purity and supply reliability are paramount. This integrated approach from mine to market creates significant barriers to entry and strengthens its competitive positioning. As a subsidiary of China Nonferrous Metal Mining Group, Sinomine benefits from technical support and industry relationships while maintaining international operations across North America, Africa, and Asia. The company's focus on technology-driven mineral exploration and high-value chemical production distinguishes it from conventional mining enterprises, positioning it as a specialized supplier in niche mineral markets with growing demand from advanced technology applications.

Revenue Profitability And Efficiency

Sinomine generated revenue of CNY 5.36 billion for FY 2024, demonstrating solid operational scale in the specialized minerals sector. The company achieved net income of CNY 757 million, reflecting a healthy net margin of approximately 14.1%. Operating cash flow stood at CNY 500 million, though capital expenditures of CNY 1.01 billion indicate significant ongoing investment in resource development and production capacity expansion. The negative free cash flow position suggests the company is in an investment-intensive phase to support future growth initiatives.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CNY 1.05, indicating reasonable earnings generation relative to its equity base. The substantial capital expenditure program, which exceeded operating cash flow, reflects Sinomine's strategic focus on expanding its resource base and processing capabilities. This investment-heavy approach is characteristic of mining companies during growth phases, with returns expected to materialize as new projects reach production capacity and benefit from favorable commodity price trends.

Balance Sheet And Financial Health

Sinomine maintains a robust balance sheet with cash and equivalents of CNY 4.08 billion, providing significant liquidity for ongoing operations and strategic initiatives. Total debt of CNY 1.84 billion results in a conservative net cash position, indicating strong financial flexibility. The company's debt levels appear manageable relative to its cash reserves and operating cash flow generation, suggesting a prudent financial strategy that balances growth investments with balance sheet stability.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.50, representing a payout ratio of approximately 48% based on FY 2024 earnings. This balanced approach combines returning capital to shareholders while retaining earnings to fund growth initiatives. The substantial capital expenditure program signals management's confidence in future growth opportunities, particularly in critical minerals where demand is driven by energy transition and technological advancement trends.

Valuation And Market Expectations

With a market capitalization of CNY 31.02 billion, Sinomine trades at a P/E ratio of approximately 41 times FY 2024 earnings, reflecting market expectations for future growth in the critical minerals sector. The beta of 0.449 indicates lower volatility compared to the broader market, potentially reflecting the company's strategic positioning in essential industrial materials. Valuation metrics suggest investors anticipate significant earnings growth as the company's mineral projects mature and benefit from structural demand trends.

Strategic Advantages And Outlook

Sinomine's strategic advantages include its vertical integration, technical expertise in mineral exploration, and diverse portfolio of critical mineral resources. The company's global footprint across key mining jurisdictions provides geographic diversification while its focus on high-value specialty minerals positions it to benefit from technology-driven demand trends. The outlook remains positive given increasing global emphasis on supply chain security for critical minerals essential for energy transition, electronics, and defense applications.

Sources

Company Financial ReportsStock Exchange Disclosures

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