investorscraft@gmail.com

Intrinsic ValueChina Metal Resources Utilization Limited (1636.HK)

Previous CloseHK$0.62
Intrinsic Value
Upside potential
Previous Close
HK$0.62

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 Metal Resources Utilization Limited operates as a vertically integrated copper processor and manufacturer in China's basic materials sector, focusing on sustainable metal recycling. The company's core revenue model centers on processing recycled scrap copper and electrolytic copper to manufacture various copper products, including wire rods, wires, plates, and granules, while also trading aluminum and nickel products. Its operations span three distinct segments: Recycled Copper Products, Power Transmission and Distribution Cables, and Communication Cables, creating a comprehensive value chain from raw material processing to finished cable products. The company positions itself within China's growing infrastructure and telecommunications sectors, leveraging the increasing demand for copper in power transmission and communication networks. Despite operating in a competitive market dominated by larger state-owned enterprises, the company differentiates through its recycling focus and vertical integration, though it faces significant challenges from commodity price volatility and intense competition in the Chinese metals processing industry.

Revenue Profitability And Efficiency

The company generated HKD 468.0 million in revenue for the period but reported a substantial net loss of HKD 652.5 million, indicating severe profitability challenges. Operating cash flow was negative at HKD 17.7 million, suggesting operational inefficiencies and potential working capital management issues. The negative earnings per share of HKD 0.15 reflects the company's current financial distress and inability to generate sustainable profits from its operations.

Earnings Power And Capital Efficiency

The significant net loss demonstrates weak earnings power, with the company struggling to convert its revenue into profitability. Negative operating cash flow further indicates poor capital efficiency and potential liquidity constraints. The minimal capital expenditures of HKD 380,000 suggest limited investment in growth or operational improvements, which may hinder future earnings recovery and competitive positioning in the market.

Balance Sheet And Financial Health

The balance sheet shows concerning financial health with high total debt of HKD 1.72 billion against minimal cash reserves of HKD 3.6 million, creating a significant leverage burden. This debt-to-cash imbalance indicates substantial liquidity risk and potential solvency issues. The company's financial position appears strained, requiring urgent attention to debt management and working capital optimization to ensure ongoing operational viability.

Growth Trends And Dividend Policy

Current financial performance shows negative growth trends with substantial losses and declining operational metrics. The company maintains a zero dividend policy, consistent with its loss-making position and need to preserve cash. Without positive earnings or cash generation, the company lacks the financial capacity to return capital to shareholders or fund organic growth initiatives in the near term.

Valuation And Market Expectations

With a market capitalization of approximately HKD 466 million, the market appears to be pricing in significant challenges and potential recovery risks. The negative beta of -0.375 suggests the stock moves counter to market trends, possibly reflecting its distressed status and unique risk profile. Current valuation likely incorporates substantial uncertainty about the company's ability to return to profitability and manage its debt obligations effectively.

Strategic Advantages And Outlook

The company's vertical integration and focus on recycled copper products provide some strategic positioning within China's circular economy initiatives. However, the outlook remains challenging due to high debt levels, negative cash flow, and intense competition. Success will depend on effective debt restructuring, operational turnaround, and capitalizing on China's infrastructure development while managing commodity price volatility in the copper market.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial statements

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