investorscraft@gmail.com

Intrinsic ValueSichuan Anning Iron and Titanium Co.,Ltd. (002978.SZ)

Previous Close$38.73
Intrinsic Value
Upside potential
Previous Close
$38.73

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

Sichuan Anning Iron and Titanium operates as a specialized industrial materials company focused on the extraction and processing of vanadium-titanium magnetite ore. The company's core revenue model centers on mining, washing, and selling titanium concentrates and vanadium-titanium iron concentrates from its operations in Panzhihua City, a region known for rich mineral deposits. This vertical integration from mining to sale allows the company to capture value across the production chain while maintaining control over raw material quality and supply consistency. Within China's basic materials sector, the company occupies a strategic niche position as a supplier of critical industrial inputs used in steel strengthening, aerospace alloys, and chemical catalysts. Its market positioning is heavily influenced by regional resource advantages and technical expertise in processing complex ores that contain multiple valuable elements. The company serves downstream industries requiring high-purity titanium and vanadium products, with its operational focus reflecting the growing demand for these specialized materials in advanced manufacturing and technology applications across China's industrial base.

Revenue Profitability And Efficiency

The company demonstrated strong financial performance with revenue of approximately CNY 1.86 billion and net income of CNY 851.6 million, translating to a robust net profit margin of nearly 46%. This exceptional profitability reflects efficient operations and favorable pricing conditions for its specialized mineral products. Operating cash flow generation was substantial at CNY 1.18 billion, significantly exceeding net income and indicating high-quality earnings conversion from its core mining activities.

Earnings Power And Capital Efficiency

Sichuan Anning exhibits impressive earnings power with diluted earnings per share of CNY 2.13, supported by high-margin mineral extraction operations. The company maintained significant capital expenditures of approximately CNY 1.05 billion, indicating ongoing investment in mining infrastructure and processing capabilities. This substantial reinvestment strategy suggests management's focus on maintaining and expanding production capacity to capitalize on market opportunities in the specialized minerals sector.

Balance Sheet And Financial Health

The company maintains an exceptionally strong balance sheet with cash and equivalents of CNY 3.82 billion against total debt of only CNY 416 million, resulting in a substantial net cash position. This conservative financial structure provides significant liquidity buffers and strategic flexibility. The minimal leverage and substantial cash reserves position the company well to withstand commodity cycle volatility and pursue selective growth opportunities without financial strain.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company's substantial capital expenditures and strong cash generation suggest a focus on operational expansion. The dividend policy appears shareholder-friendly with a dividend per share of CNY 1.00, representing a payout ratio of approximately 47% based on reported EPS. This balanced approach combines capital returns to shareholders with reinvestment in the business, reflecting management's confidence in sustainable cash flow generation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.15 billion, the company trades at a price-to-earnings ratio of around 17.8 based on current earnings. The beta of 0.909 suggests moderately lower volatility compared to the broader market, possibly reflecting the company's stable cash flow profile and niche market position. This valuation appears to incorporate expectations for continued strong performance in the specialized minerals sector.

Strategic Advantages And Outlook

The company's strategic advantages include its prime location in a mineral-rich region, technical expertise in processing complex ores, and vertically integrated business model. The outlook remains positive given the essential nature of its products in industrial applications and China's ongoing infrastructure development. However, performance will likely remain sensitive to commodity price fluctuations and regulatory developments affecting the mining sector, requiring careful navigation of market cycles.

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