investorscraft@gmail.com

Intrinsic ValueZhaojin Mining Industry Company Limited (1818.HK)

Previous CloseHK$36.20
Intrinsic Value
Upside potential
Previous Close
HK$36.20

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

Zhaojin Mining Industry Company Limited is a prominent integrated gold producer operating within China's basic materials sector. Its core revenue model is built on the entire gold value chain, encompassing mining, processing, smelting, and the direct sale of finished gold and silver products under its established Zhaojin brand. The company diversifies its operations across three primary segments: Gold Operations, Copper Operations, and a smaller Others segment, which includes various ancillary services such as freight transportation, engineering design, and material trading. This integrated approach provides a degree of operational resilience and cost control. Within the competitive Chinese gold mining industry, Zhaojin holds a significant market position, leveraging its established infrastructure and expertise in gold processing. Its strategic focus on the domestic market, combined with its smelting capabilities, positions it as a key player in China's precious metals supply chain, catering to both industrial demand and investment-driven consumption.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 11.55 billion, demonstrating its significant scale. Profitability was strong, with net income reaching HKD 1.45 billion, translating to a diluted EPS of HKD 0.35. The business generated substantial operating cash flow of HKD 2.60 billion, which comfortably covered capital expenditures of HKD 1.90 billion, indicating healthy operational efficiency and self-funded growth capacity.

Earnings Power And Capital Efficiency

The firm exhibits solid earnings power, as evidenced by its substantial net income and operating cash flow generation. Its capital allocation is heavily focused on sustaining and expanding its mining operations, with significant capital expenditures directed towards this purpose. The ability to fund these investments internally from operational cash flow underscores a disciplined and efficient approach to capital deployment within its asset-intensive industry.

Balance Sheet And Financial Health

The balance sheet reflects the capital-intensive nature of the mining industry. The company holds a cash position of HKD 2.03 billion but also carries a considerable total debt load of HKD 20.05 billion. This elevated debt level is typical for mining firms funding large-scale projects and requires careful management of liquidity and interest coverage, particularly in a sector sensitive to commodity price fluctuations.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, distributing a dividend of HKD 0.0545 per share. Growth is primarily driven by operational performance tied to gold production volumes and prevailing commodity prices. Future expansion is likely contingent on successful exploration, development of new mining assets, and efficient management of its existing capital-intensive projects to enhance output and profitability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 105.25 billion, the market valuation incorporates expectations for the company's future cash flows, which are inherently linked to gold price volatility. A beta of 0.708 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its status as a producer of a traditional safe-haven asset.

Strategic Advantages And Outlook

Zhaojin's key strategic advantages include its vertical integration, established brand, and entrenched position within the Chinese gold market. The outlook is intrinsically tied to global gold prices, domestic demand trends, and the company's operational execution in managing costs and debt. Its ability to navigate commodity cycles and efficiently run its smelting and processing facilities will be critical for long-term performance.

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