investorscraft@gmail.com

Intrinsic ValueSouth Manganese Investment Limited (1091.HK)

Previous CloseHK$0.46
Intrinsic Value
Upside potential
Previous Close
HK$0.46

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

South Manganese Investment Limited operates as a vertically integrated manganese specialist with operations spanning mining, processing, and advanced materials production. The company's core business model revolves around extracting manganese ore from its strategically located mines in China's Guangxi and Guizhou provinces, as well as the Bembélé mine in Gabon, Africa. This integrated approach allows the company to control the entire value chain from raw material extraction to high-value battery materials manufacturing, positioning it uniquely in the global manganese supply ecosystem. The company serves diverse industrial sectors through four distinct segments: manganese mining for raw materials, electrolytic manganese metal and alloy production for steel industry applications, battery materials manufacturing for the growing energy storage market, and other business activities including commodity trading and property development. This diversified operational structure provides multiple revenue streams while leveraging its core manganese expertise across different market verticals, from traditional steel alloys to cutting-edge lithium-ion battery components. As a significant player in the global manganese market, the company maintains competitive advantages through its vertical integration, geographic diversification of mining assets, and technological capabilities in processing manganese into higher-value products for evolving industrial and technological applications.

Revenue Profitability And Efficiency

The company generated HKD 13.21 billion in revenue for the period but reported a net loss of HKD 725 million, indicating significant margin pressures. Despite the bottom-line challenges, operating cash flow remained positive at HKD 1.60 billion, suggesting operational cash generation capabilities. The negative EPS of HKD -0.21 reflects the profitability challenges facing the business in the current market environment.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The company maintained capital expenditures of HKD 591 million, indicating continued investment in operations despite financial headwinds. The positive operating cash flow relative to capital spending suggests some capacity to fund investments internally, though the overall capital efficiency metrics require improvement given the loss-making position.

Balance Sheet And Financial Health

The balance sheet shows HKD 402 million in cash against total debt of HKD 3.95 billion, indicating a leveraged position with debt significantly exceeding liquid assets. This debt-to-cash ratio suggests potential liquidity constraints and highlights the importance of maintaining operational cash flow generation. The company's financial health appears challenged by both profitability issues and balance sheet leverage.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and focus on preserving capital. The current financial performance suggests the company is prioritizing operational stability and investment over shareholder returns. Growth trends appear muted given the revenue scale and negative profitability, though the battery materials segment may represent a potential growth vector given evolving market demand.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.10 billion, the company trades at a significant discount to its annual revenue, reflecting market concerns about profitability and financial leverage. The beta of 0.795 suggests moderate volatility relative to the broader market. Current valuation metrics appear to discount both operational challenges and balance sheet concerns while potentially acknowledging the strategic value of manganese assets.

Strategic Advantages And Outlook

The company's vertical integration and diverse manganese product portfolio provide strategic advantages across multiple industrial sectors. The battery materials segment positions it to benefit from growing demand in energy storage applications. However, near-term challenges include improving profitability, managing debt levels, and navigating commodity price volatility. Long-term prospects depend on operational efficiency improvements and capitalizing on manganese's role in evolving technologies.

Sources

Company annual reportsHong Kong Stock Exchange filingsCorporate website information

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