investorscraft@gmail.com

Intrinsic ValueSouthGobi Resources Ltd. (1878.HK)

Previous CloseHK$2.07
Intrinsic Value
Upside potential
Previous Close
HK$2.07

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

SouthGobi Resources Ltd. is an integrated coal mining and exploration company operating primarily in Mongolia, with a strategic focus on the production and sale of both coking and thermal coal. Its core revenue model is centered on the extraction and logistics of coal from its flagship Ovoot Tolgoi open pit mine, supplemented by trading activities that connect Mongolian supply with Chinese demand. The company operates within the volatile energy sector, where its fortunes are heavily tied to regional industrial activity and cross-border trade dynamics. Its market position is that of a niche, single-asset producer, heavily exposed to commodity price cycles and geopolitical factors influencing the Mongolia-China coal trade corridor. This operational focus necessitates a lean structure but also limits diversification, making its financial performance highly sensitive to output levels and realized coal prices in its key export market.

Revenue Profitability And Efficiency

For the period, the company generated HKD 493.4 million in revenue, achieving a net income of HKD 92.5 million. This resulted in a net profit margin of approximately 18.7%, indicating effective cost control relative to its revenue base. The positive net income demonstrates an ability to operate profitably within its current market environment.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of HKD 0.31, translating its net income into a per-share metric for investors. Operating cash flow was strong at HKD 107.9 million, significantly exceeding net income and highlighting robust cash generation from its core mining operations. Capital expenditures of HKD 118.6 million were directed towards sustaining and developing its mining assets.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 8.6 million against total debt of HKD 207.1 million, indicating a leveraged financial structure. The market capitalization of approximately HKD 673.5 million provides context for the company's equity value relative to its debt obligations and overall asset base.

Growth Trends And Dividend Policy

The company maintains a conservative capital return policy, with a dividend per share of HKD 0.00, indicating that all generated cash is being retained for reinvestment into the business, debt reduction, or to bolster its liquidity position rather than being distributed to shareholders. Growth is contingent on operational execution and commodity prices.

Valuation And Market Expectations

Trading with a beta of 3.647, the market prices the stock as highly volatile and sensitive to broader market movements and commodity cycles. The valuation reflects significant risk premia associated with its operational concentration, leverage, and exposure to the cyclical coal market.

Strategic Advantages And Outlook

The company's key strategic advantage is its ownership of and operational focus on the Ovoot Tolgoi mine, providing direct exposure to coal demand in China. Its outlook is intrinsically linked to regional energy needs, coal pricing, and its ability to manage logistical and geopolitical challenges inherent in cross-border trade between Mongolia and its primary customer.

Sources

Company DescriptionProvided 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