investorscraft@gmail.com

Intrinsic ValueJiangxi Copper Company Limited (0358.HK)

Previous CloseHK$47.46
Intrinsic Value
Upside potential
Previous Close
HK$47.46

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

Jiangxi Copper Company Limited is a major integrated copper producer operating within the global basic materials sector. Its core revenue model is derived from the exploration, mining, smelting, and refining of copper, generating sales from primary products like copper cathodes, rods, and wires, alongside by-products such as sulphuric acid. The company has established a comprehensive vertical integration, controlling the process from raw material extraction to the production of finished goods, which provides cost advantages and supply chain security. Beyond its core copper operations, it has diversified into related areas including the production of precious metals like gold, rare metals, and specialized copper products such as electrolytic copper foil and enameled wires. This diversification mitigates commodity cycle risks and leverages its metallurgical expertise. The firm further supplements its income through ancillary financial services, equipment manufacturing, and technical consulting, creating multiple revenue streams. Strategically headquartered in China, it holds a dominant position as one of the country's largest copper producers, benefiting from extensive domestic resources and significant scale. Its market position is strengthened by its involvement in international trade and a broad portfolio of value-added products, catering to both industrial and technological end markets.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 520.9 billion for the period, underscoring its massive scale of operations. However, net income of HKD 6.96 billion indicates relatively thin net profit margins, which is characteristic of capital-intensive commodity businesses heavily influenced by global copper prices and input costs. Operating cash flow of HKD 2.51 billion was significantly lower than net income, suggesting potential working capital investments or timing differences in cash collection.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 2.01, reflecting the company's earnings power distributed across its large share base. Capital expenditures of HKD -6.59 billion represent a substantial investment in maintaining and expanding production capacity, which is essential for long-term operational efficiency in the mining sector but pressures near-term free cash flow.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of HKD 30.38 billion, providing liquidity for operations and mitigating short-term volatility. Total debt of HKD 62.16 billion indicates a leveraged capital structure, which is typical for capital-intensive miners funding large-scale projects and acquisitions, though the debt level appears manageable relative to its equity and cash flows.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of HKD 0.7633. Its growth trajectory is inherently tied to global copper demand cycles, driven by industrialization, construction, and the energy transition, necessitating continuous investment to sustain output from its mining assets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 105.9 billion, the market values the company at a significant discount to its annual revenue, a common feature for cyclical commodity stocks. A beta of 1.38 confirms higher volatility than the broader market, reflecting investor perception of its sensitivity to economic cycles and copper price fluctuations.

Strategic Advantages And Outlook

The company's key strategic advantages include its fully integrated operations, large-scale production, and dominant position in the Chinese market. The long-term outlook is supported by global demand for copper in electrification and renewable energy infrastructure, though near-term performance remains exposed to commodity price volatility and macroeconomic conditions.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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