investorscraft@gmail.com

Intrinsic ValueCGN Mining Company Limited (1164.HK)

Previous CloseHK$5.08
Intrinsic Value
Upside potential
Previous Close
HK$5.08

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

CGN Mining Company Limited operates as a specialized uranium development and trading enterprise, serving as a critical supplier to nuclear power plants globally. The company's core revenue model centers on the strategic acquisition, development, and trading of natural uranium resources, positioning it within the essential nuclear fuel supply chain. Its operations span key markets including Hong Kong, China, the United States, Canada, and Europe, leveraging its subsidiary relationship with China Uranium Development Company Limited to secure strategic advantages in resource access and market positioning. Beyond its primary uranium activities, the company maintains a secondary revenue stream through property investment and leasing, providing additional financial stability. CGN Mining occupies a unique niche in the energy sector, capitalizing on the global transition towards clean and baseload power generation, which enhances demand for nuclear fuel. Its extensive geographic footprint and established trading networks reinforce its role as a significant intermediary in the global uranium market, connecting producers with utility customers.

Revenue Profitability And Efficiency

The company generated HKD 8.62 billion in revenue for the period, achieving a net income of HKD 342 million. This resulted in a net profit margin of approximately 4.0%, indicating moderate profitability from its uranium trading and property activities. Operating cash flow was negative HKD 903 million, which may reflect timing differences in trade working capital or strategic inventory accumulation.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.045, reflecting the company's earnings power relative to its substantial share count. The negative operating cash flow, juxtaposed with positive net income, suggests potential challenges in cash conversion efficiency during this period, which may be characteristic of commodity trading businesses with inventory cycles.

Balance Sheet And Financial Health

CGN Mining maintains a solid liquidity position with HKD 1.15 billion in cash and equivalents against total debt of HKD 2.92 billion. The company's balance sheet shows moderate leverage, supported by its market capitalization of approximately HKD 20.14 billion. No capital expenditures were reported for the period.

Growth Trends And Dividend Policy

The company demonstrated a commitment to shareholder returns with a dividend per share of HKD 0.01. Future growth is likely tied to global nuclear energy expansion and uranium market dynamics. The dividend payout represents a distribution of earnings while retaining capital for strategic uranium resource development.

Valuation And Market Expectations

With a market capitalization of HKD 20.14 billion and a beta of 0.491, the market prices CGN Mining as a relatively stable energy sector investment compared to broader market volatility. The valuation reflects expectations for sustained demand in nuclear fuel supply amid global energy transition trends.

Strategic Advantages And Outlook

CGN Mining benefits from its strategic positioning within the nuclear fuel supply chain and its affiliation with China Uranium Development. The global push for carbon-free energy supports long-term uranium demand, though the company must navigate commodity price volatility and operational execution to capitalize on growth opportunities in nuclear energy expansion.

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