investorscraft@gmail.com

Intrinsic ValueCITIC Resources Holdings Limited (1205.HK)

Previous CloseHK$0.51
Intrinsic Value
Upside potential
Previous Close
HK$0.51

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

CITIC Resources Holdings Limited operates as a diversified natural resources company within the basic materials sector, focusing on the strategic development and trading of key industrial commodities. Its core revenue model is built upon the integrated operation of four distinct segments: aluminum smelting in Australia, coal mining in Australia, the import and export of various commodities, and crude oil exploration and production in Indonesia and China. This diversified approach mitigates single-commodity market risks while leveraging its parent company's extensive network for global trade and logistics. The company's market position is that of a mid-tier, internationally-focused operator, benefiting from its affiliation with the state-owned CITIC Group, which provides strategic advantages in securing resources and financing. Its operations are primarily asset-intensive, requiring significant capital investment in mining and smelting facilities to maintain production efficiency and competitive cost structures within the global resources landscape.

Revenue Profitability And Efficiency

The company generated HKD 9.50 billion in revenue for the period. Profitability was solid, with net income reaching HKD 572.6 million, translating to a net margin of approximately 6%. Operating cash flow of HKD 783.1 million demonstrates a healthy conversion of earnings into cash, supporting ongoing operational needs and strategic investments.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0729, reflecting the company's earnings power distributed across its substantial share base. Capital expenditures of HKD -397.8 million indicate ongoing investment in maintaining and potentially expanding its resource assets, which is typical for capital-intensive natural resource operations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 942.8 million against total debt of HKD 2.01 billion. This indicates a leveraged but manageable financial structure, common for resource companies funding large-scale projects. The company's ability to service this debt is supported by its consistent operating cash generation.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of HKD 0.026 per share. Its growth is inherently tied to global commodity cycles, with performance driven by volumes, operational efficiency, and prevailing prices for aluminum, coal, and crude oil in its key markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 3.06 billion, the market values the company at a significant discount to its annual revenue. The low beta of 0.307 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its stable, albeit cyclical, resource base and subsidiary status.

Strategic Advantages And Outlook

The company's primary strategic advantage is its affiliation with the CITIC Group, providing access to resources, financing, and a vast trading network. The outlook remains intrinsically linked to global economic health and commodity demand, particularly from its key operating regions in Australia and Asia.

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