investorscraft@gmail.com

Intrinsic ValueReal Gold Mining Ltd (0246.HK)

Previous CloseHK$8.81
Intrinsic Value
Upside potential
Previous Close
HK$8.81

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2018 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Real Gold Mining Ltd operates as a gold mining company focused on the extraction and processing of ore into gold-bearing concentrates. Its core revenue model is derived from the physical sale of these concentrates, generated from its primary mining assets: the Shirengou Gold Mine and Nantaizi Gold Mine located in Inner Mongolia, China. The company's operations are segmented into its processing plants and ongoing exploration activities, positioning it within the competitive and capital-intensive basic materials sector. As a smaller, regionally-focused producer, its market position is inherently tied to operational efficiency and the prevailing global price of gold, which directly dictates its revenue potential and profitability. The firm's strategic focus remains on its existing mines in China, lacking the diversified global asset base of larger majors, which concentrates both its operational risk and its potential reward within a specific geographic and commodity price environment.

Revenue Profitability And Efficiency

The company reported zero revenue for the fiscal year, indicating a complete halt in its core mining and processing operations. This resulted in a significant net loss of HKD 63.5 million, reflecting substantial operating costs without corresponding income. Both operating and investing cash flows were negative, underscoring severe inefficiency and a lack of productive activity during the period.

Earnings Power And Capital Efficiency

Earnings power was entirely absent, with a diluted EPS of -HKD 0.07. The negative operating cash flow of HKD 8.0 million, coupled with capital expenditures of HKD 8.8 million, indicates capital was being deployed without generating any return, highlighting profoundly poor capital efficiency and a non-operational status.

Balance Sheet And Financial Health

Financial health is characterized by a highly liquid balance sheet with a substantial cash position of HKD 544.8 million against a modest total debt of HKD 20.7 million. This provides a strong liquidity buffer but also suggests an idle asset base, as significant cash reserves are not being utilized for productive operations or debt reduction.

Growth Trends And Dividend Policy

There were no positive growth trends, with operations suspended and no revenue generated. The company maintained a zero-dividend policy, which is consistent with its loss-making position and non-operational status, preserving cash for potential future reactivation or corporate purposes rather than shareholder distributions.

Valuation And Market Expectations

With a reported market capitalization of zero, the market effectively assigned no value to the equity, reflecting extreme pessimism regarding the company's future prospects and its ability to resume profitable operations. This valuation implies expectations of continued operational failure or potential corporate restructuring.

Strategic Advantages And Outlook

The company's sole strategic advantage is its large cash balance, which provides optionality for a potential operational restart or strategic pivot. However, the outlook remains highly uncertain, contingent on resolving whatever issues caused the operational shutdown and successfully recommissioning its mining assets to capitalize on gold prices.

Sources

Company Annual Report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2019202020212022202320242025202620272028202920302031203220332034203520362037203820392040204120422043

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