investorscraft@gmail.com

Intrinsic ValueChina Daye Non-Ferrous Metals Mining Limited (0661.HK)

Previous CloseHK$0.19
Intrinsic Value
Upside potential
Previous Close
HK$0.19

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

China Daye Non-Ferrous Metals Mining Limited is a vertically integrated mining company operating primarily in China and Mongolia, with a core focus on copper extraction and processing. Its business model encompasses the entire value chain, from exploration and development of mineral deposits to mining, smelting, and trading of finished non-ferrous metal products, including gold and silver by-products. The company's revenue is heavily exposed to global commodity cycles, deriving income from both the sale of mined concentrates and processed metals. It holds strategic interests in key mining assets, such as the Tonglvshan and Sareke copper mines, which form the foundation of its production base. Operating in the highly competitive basic materials sector, the company positions itself as a mid-tier producer, leveraging its integrated operations to capture margin across different stages of production. Its market position is intrinsically linked to copper price volatility and operational efficiency, competing with both large global miners and local producers in the Asian region.

Revenue Profitability And Efficiency

The company generated substantial revenue of HKD 57.85 billion, demonstrating its significant scale of operations. However, profitability was constrained with a net income of just HKD 40.2 million, resulting in a very thin net margin. This indicates high operational costs and potential pressure from input price inflation, which is common in the capital-intensive mining industry during certain market cycles.

Earnings Power And Capital Efficiency

Operating cash flow of HKD 820.7 million significantly exceeded net income, highlighting strong non-cash charges, likely depreciation from its asset base. Capital expenditures of HKD 532.7 million were substantial, reflecting ongoing investments in maintaining and developing mining operations. The diluted EPS of HKD 0.0022 reflects minimal earnings power per share at the reported period.

Balance Sheet And Financial Health

The balance sheet shows a high debt burden with total debt of HKD 16.38 billion against cash and equivalents of HKD 1.53 billion, indicating significant leverage. This debt load is typical for mining companies funding large-scale operations and development projects but requires careful management of cash flows to service obligations, especially given the cyclical nature of commodity prices.

Growth Trends And Dividend Policy

The company maintained a conservative dividend policy, distributing no dividends for the period, which is consistent with prioritizing capital retention for debt servicing and funding capital expenditures in a cyclical industry. Growth is inherently tied to commodity price movements, production volumes from its existing mines, and the successful development of new projects.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.13 billion, the market assigns a low valuation relative to its revenue, reflecting concerns over its thin profitability, high debt levels, and the inherent volatility of the mining sector. A beta of 1.487 confirms the stock's high sensitivity to broader market movements.

Strategic Advantages And Outlook

The company's key strategic advantage lies in its vertical integration and control over mining assets. Its outlook is predominantly tied to the global demand and pricing environment for copper, which is influenced by industrial production, construction activity, and the energy transition. Effective cost management and operational efficiency are critical for navigating commodity cycles.

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