investorscraft@gmail.com

Intrinsic ValueNorth Mining Shares Company Limited (0433.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

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

North Mining Shares operates as a diversified industrial materials company with three distinct business segments: mining operations, property management, and chemical trading. The company's core mining activities focus on exploiting molybdenum and potassium feldspar resources through its mining rights in China, while also engaging in international mineral trading. Its chemical trading segment manufactures and sells various chemical products, creating a vertically integrated approach to mineral processing and distribution. The property management operation provides additional revenue diversification beyond its core mining activities. Operating in the competitive basic materials sector, the company maintains a niche position through its specialized mineral focus and integrated business model that spans extraction, processing, and trading. This multi-segment approach allows North Mining to leverage its mineral expertise across different market channels while mitigating exposure to commodity price fluctuations through its property management and chemical trading operations.

Revenue Profitability And Efficiency

The company generated HKD 1.11 billion in revenue during the period but reported a net loss of HKD 68.5 million, indicating margin pressure in its operations. Despite the negative bottom line, operating cash flow remained positive at HKD 201 million, suggesting reasonable operational efficiency in converting revenue to cash. The disparity between net income and operating cash flow points to significant non-cash charges affecting profitability.

Earnings Power And Capital Efficiency

North Mining demonstrated weak earnings power with a diluted EPS of -HKD 0.0055, reflecting challenges in translating revenue into shareholder returns. The company maintained substantial capital expenditures of HKD 127.5 million, indicating ongoing investment in mining operations and asset maintenance. The negative earnings combined with significant capex spending suggests the company is prioritizing long-term asset development over short-term profitability.

Balance Sheet And Financial Health

The balance sheet shows moderate financial leverage with total debt of HKD 433.6 million against cash reserves of HKD 15.2 million, creating a constrained liquidity position. The debt level represents a significant portion of the company's HKD 763.7 million market capitalization. The limited cash position relative to debt obligations may necessitate careful cash flow management or additional financing to meet future obligations.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no distributions to shareholders, retaining all capital for operational needs and investment activities. The negative earnings trend suggests the company is focused on stabilizing operations rather than pursuing aggressive growth. Capital allocation appears directed toward maintaining mining operations and supporting the chemical trading segment rather than expansion initiatives.

Valuation And Market Expectations

With a market capitalization of HKD 763.7 million, the market values the company at approximately 0.7 times revenue, reflecting skepticism about future profitability given current losses. The negative beta of -0.189 suggests the stock moves counter to broader market trends, possibly due to its commodity-focused business model. This valuation multiple indicates market expectations for either a turnaround or continued challenges in achieving sustainable profitability.

Strategic Advantages And Outlook

The company's strategic advantages include mineral exploitation rights in China and a diversified business model spanning mining, property management, and chemical trading. However, the outlook remains challenging due to current profitability issues and balance sheet constraints. Success will depend on improving operational efficiency in mining operations, optimizing the chemical trading segment, and effectively managing the property management division to support overall financial stability.

Sources

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

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