investorscraft@gmail.com

Intrinsic ValueShougang Fushan Resources Group Limited (0639.HK)

Previous CloseHK$3.30
Intrinsic Value
Upside potential
Previous Close
HK$3.30

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

Shougang Fushan Resources Group Limited operates as a specialized coking coal producer serving China's steel manufacturing sector. The company owns and operates three strategic coal mines in Shanxi Province's Liulin County—Xingwu, Jinjiazhuang, and Zhaiyadi—covering approximately 31.6 square kilometers collectively. Its core revenue model centers on mining, processing, and selling both raw and clean coking coal, which is essential for blast furnace steel production. As a vertically integrated operator, the company controls the entire production chain from extraction to final product delivery, ensuring quality consistency for its industrial clients. The company maintains a strategic position within China's energy sector by supplying critical raw materials to steel manufacturers, benefiting from long-term relationships and its affiliation with the Shougang Group. Its market position is strengthened by its geographic concentration in Shanxi, China's primary coal-producing region, which provides logistical advantages and operational synergies. The company focuses exclusively on coking coal rather than thermal coal, differentiating itself within the broader coal industry and aligning with specific industrial demand drivers.

Revenue Profitability And Efficiency

The company generated HKD 5.06 billion in revenue with net income of HKD 1.49 billion, demonstrating strong profitability with a net margin of approximately 29.5%. Operating cash flow of HKD 2.37 billion significantly exceeded net income, indicating excellent cash conversion efficiency and robust operational performance in the current fiscal period.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.30 and substantial operating cash generation, the company exhibits strong earnings power relative to its asset base. The absence of reported capital expenditures suggests either minimal expansionary investments or potential classification differences in financial reporting that require further examination.

Balance Sheet And Financial Health

The company maintains an exceptionally strong financial position with HKD 7.68 billion in cash and equivalents against minimal total debt of HKD 43.7 million. This results in a net cash position that provides significant financial flexibility and resilience against commodity price volatility or operational challenges.

Growth Trends And Dividend Policy

The company demonstrates shareholder-friendly capital allocation through a substantial dividend of HKD 0.29979 per share, representing nearly 100% payout of earnings. This aggressive distribution policy reflects management's confidence in sustainable cash generation and commitment to returning capital to investors.

Valuation And Market Expectations

With a market capitalization of HKD 14.25 billion and beta of 0.609, the market appears to price the company with moderate volatility expectations relative to the broader market. The valuation reflects both the company's strong cash generation and the structural challenges facing the coal industry in the energy transition landscape.

Strategic Advantages And Outlook

The company benefits from strategic positioning within China's steel supply chain and ownership of producing assets in a key coal region. Its outlook is tied to steel production demand, regulatory environment for mining operations, and China's industrial policy direction, while its strong balance sheet provides operational stability.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial 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