investorscraft@gmail.com

Intrinsic ValueChina Nonferrous Mining Corporation Limited (1258.HK)

Previous CloseHK$15.70
Intrinsic Value
Upside potential
Previous Close
HK$15.70

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 Nonferrous Mining Corporation Limited is a vertically integrated copper and cobalt producer operating primarily in Africa, with its parent company providing a strong strategic backing. Its core business involves the entire mineral value chain, from exploration and mining to processing, smelting, and sale of finished products like copper cathodes and cobaltous hydroxide. This integrated model provides cost control and secures supply for its downstream operations. The company's operations are strategically located in the Central African Copperbelt, a region rich in high-grade mineral resources, positioning it as a key supplier of critical industrial metals. Its product portfolio, which also includes sulfuric acid as a by-product, serves essential global industries such as construction, electronics, and electric vehicle manufacturing. As a subsidiary of a state-owned enterprise, it benefits from significant support but remains exposed to commodity price cycles and geopolitical risks in its operating regions.

Revenue Profitability And Efficiency

The company generated HKD 3.82 billion in revenue for the period. Profitability was solid, with net income reaching HKD 398.5 million, translating to a net margin of approximately 10.4%. Strong operating cash flow of HKD 775.2 million significantly exceeded capital expenditures, indicating healthy cash generation from its core mining and processing activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.10, reflecting the company's earnings power on a per-share basis. The substantial operating cash flow underscores efficient conversion of earnings into cash, providing ample internal funding for operations and potential investments. Capital expenditures were modest relative to cash generation.

Balance Sheet And Financial Health

The balance sheet appears robust, characterized by a large cash position of HKD 1.02 billion and minimal total debt of HKD 47.8 million. This results in a net cash position, indicating very strong liquidity and low financial leverage, which provides significant resilience against commodity price volatility.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of HKD 0.3367 per share. This payout, against an EPS of HKD 0.10, suggests a policy that may prioritize returning capital to shareholders, potentially supported by its strong balance sheet and cash flow. Future growth is likely tied to copper and cobalt demand trends.

Valuation And Market Expectations

With a market capitalization of approximately HKD 50.77 billion, the market assigns a significant valuation to the company's resource base and strategic position. A beta of 1.178 indicates that the stock is expected to be more volatile than the broader market, reflecting its exposure to cyclical commodity prices and geopolitical factors.

Strategic Advantages And Outlook

Key advantages include vertical integration, access to high-grade African deposits, and backing from a major state-owned parent. The outlook is intrinsically linked to global copper demand, particularly from the renewable energy and electrification sectors, though operational performance remains subject to commodity price swings and regional stability.

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