investorscraft@gmail.com

Intrinsic ValueChina Hongqiao Group Limited (1378.HK)

Previous CloseHK$36.12
Intrinsic Value
Upside potential
Previous Close
HK$36.12

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 Hongqiao Group Limited operates as a vertically integrated aluminum producer, dominating the global market as one of the largest primary aluminum manufacturers. The company's comprehensive business model spans the entire value chain from bauxite mining and alumina refining to aluminum smelting and downstream product manufacturing, including molten aluminum alloys, aluminum alloy ingots, and specialized aluminum busbars. This integrated approach provides significant cost advantages and operational efficiency while serving diverse industrial sectors including construction, transportation, and electrical applications. Beyond its core aluminum operations, the company has strategically diversified into complementary businesses including power generation, port operations, and financial services, creating additional revenue streams and supporting its primary manufacturing activities. Its substantial production scale and vertical integration have established a formidable market position, enabling competitive pricing and reliable supply chain management within the highly cyclical aluminum industry.

Revenue Profitability And Efficiency

The company generated HKD 156.2 billion in revenue with net income of HKD 22.4 billion, demonstrating strong operational scale and profitability. Operating cash flow of HKD 34.0 billion significantly exceeded capital expenditures of HKD 12.8 billion, indicating robust cash generation efficiency. This financial performance reflects effective cost management and operational leverage within the capital-intensive aluminum production industry.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 2.36, the company exhibits substantial earnings power relative to its capital structure. The significant operating cash flow generation, nearly triple the capital expenditure requirements, demonstrates exceptional capital efficiency. This strong cash conversion capability supports both ongoing operations and strategic investments while maintaining financial flexibility.

Balance Sheet And Financial Health

The balance sheet shows HKD 44.8 billion in cash against total debt of HKD 71.8 billion, indicating moderate leverage within the capital-intensive metals sector. The substantial cash position provides liquidity buffer for working capital needs and debt servicing. The company's financial structure appears manageable given its cash generation capacity and industry positioning.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of HKD 1.61, representing a substantial payout from earnings. This dividend policy reflects management's confidence in sustainable cash generation and commitment to returning capital to shareholders. The payout ratio suggests a balanced approach between reinvestment and shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 251.1 billion and a beta of 1.136, the market prices the company with moderate volatility expectations relative to the broader market. The valuation reflects the cyclical nature of the aluminum industry while acknowledging the company's scale advantages and integrated business model.

Strategic Advantages And Outlook

The company's vertically integrated model provides significant cost advantages and supply chain security in the volatile aluminum market. Its expansion into Indonesia diversifies geographic risk and secures raw material access. The diversified revenue streams beyond pure aluminum production enhance resilience against commodity price cycles while supporting long-term sustainable growth.

Sources

Company Annual ReportHong 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