investorscraft@gmail.com

Intrinsic ValueDragon Mining Limited (1712.HK)

Previous CloseHK$7.95
Intrinsic Value
Upside potential
Previous Close
HK$7.95

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

Dragon Mining Limited operates as a Nordic-focused gold exploration and production company with a concentrated portfolio of mining assets across Finland and Sweden. The company's core revenue model centers on extracting and processing gold ore from its operational mines, primarily Jokisivu and Orivesi in southern Finland, supplemented by the Svartliden operation in northern Sweden. As a junior gold producer in the European mining sector, Dragon Mining maintains a specialized position targeting high-grade gold deposits in politically stable jurisdictions with established mining infrastructure. The company's strategic focus on the Nordic region provides access to geologically prospective terrains while benefiting from supportive regulatory environments and reliable energy sources essential for mining operations. Dragon Mining's market position is characterized by its niche operational scale, targeting efficient, smaller-scale mining operations rather than large-scale production, which allows for flexibility in adapting to gold price fluctuations and optimizing resource extraction from its diverse asset base.

Revenue Profitability And Efficiency

The company generated HKD 72.8 million in revenue with net income of HKD 12.9 million, demonstrating positive operational results. Operating cash flow of HKD 24.6 million significantly exceeded capital expenditures of HKD 4.2 million, indicating strong cash generation from core mining activities. The diluted EPS of HKD 0.081 reflects efficient capital allocation relative to the company's market capitalization.

Earnings Power And Capital Efficiency

Dragon Mining exhibits solid earnings power with operating cash flow covering capital expenditures by nearly six times, suggesting robust operational efficiency. The company's ability to generate substantial cash flow relative to its revenue base indicates effective cost management in its mining operations. This capital efficiency supports ongoing exploration and development activities without requiring significant external financing.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 40.3 million in cash and equivalents against minimal total debt of HKD 407,000. This virtually debt-free balance sheet provides significant financial flexibility and resilience against commodity price volatility. The substantial cash reserves relative to operational requirements indicate conservative financial management and capacity for strategic investments.

Growth Trends And Dividend Policy

Current financial performance suggests organic growth through operational efficiency rather than aggressive expansion. The company maintains a zero dividend policy, consistent with junior mining companies that typically reinvest earnings into exploration and development activities. This approach prioritizes resource development and operational enhancement over shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.16 billion, the market values the company at roughly 16 times revenue and 90 times earnings. This valuation multiple reflects expectations for future growth and resource development rather than current production scale. The beta of 0.728 indicates lower volatility than the broader market, typical for gold mining stocks.

Strategic Advantages And Outlook

The company's strategic advantages include its Nordic operational base in stable jurisdictions with established mining infrastructure and favorable geology. Strong cash generation, minimal debt, and substantial liquidity provide flexibility for strategic opportunities. The outlook depends on gold price stability and successful development of additional projects like Fäboliden and Kaapelinkulma to enhance production profile and resource base.

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