investorscraft@gmail.com

Intrinsic ValueBrockman Mining Limited (0159.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Brockman Mining Limited operates as an iron ore exploration and development company focused on advancing its mining projects in Western Australia's Pilbara region. The company's core business model centers on acquiring, exploring, and developing iron ore assets with the objective of eventually transitioning to production and generating revenue through iron ore sales. Its flagship Marillana project spans 82 square kilometers in the world-class Pilbara iron ore province, while the wholly-owned Ophthalmia project provides additional exploration upside in the East Pilbara region. As a pre-revenue junior mining company, Brockman competes in the highly capital-intensive iron ore sector dominated by major producers like Rio Tinto and BHP. The company's market position is that of an early-stage developer seeking to prove up resources and secure development funding, positioning itself for potential future production in one of the globe's premier iron ore districts. This development-stage status requires significant capital investment before reaching revenue-generating operations, with success dependent on iron ore market conditions, project economics, and ability to secure development partnerships or financing.

Revenue Profitability And Efficiency

The company remains pre-revenue with no operating income, reflecting its development-stage status. Operating cash flow was negative HKD 19.2 million, consistent with ongoing exploration and corporate activities. Capital expenditures were minimal at HKD 16,000, indicating limited current development activity.

Earnings Power And Capital Efficiency

Brockman reported a net loss of HKD 13.4 million with diluted EPS of negative HKD 1.44, demonstrating the capital-intensive nature of mineral exploration. The absence of revenue generation highlights the company's dependency on external financing to fund operations and advance project development.

Balance Sheet And Financial Health

The balance sheet shows HKD 4.6 million in cash against total debt of HKD 76.6 million, creating a constrained liquidity position. This debt-to-cash ratio indicates significant financial leverage relative to available liquid resources, requiring careful capital management.

Growth Trends And Dividend Policy

As an exploration-stage company, growth is measured through project advancement rather than financial metrics. No dividends are paid, consistent with pre-revenue companies that reinvest all available capital into project development and exploration activities.

Valuation And Market Expectations

The market capitalization of HKD 1.15 billion reflects investor expectations regarding the potential value of the company's iron ore assets rather than current financial performance. The negative beta of -0.316 suggests low correlation with broader market movements.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its project portfolio located in the tier-1 Pilbara iron ore region. Future success depends on advancing projects toward development, securing financing, and navigating commodity price cycles in the capital-intensive mining sector.

Sources

Company annual reportsHong Kong Stock Exchange filingsCompany description and financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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