investorscraft@gmail.com

Intrinsic ValueGreenway Mining Group Limited (2133.HK)

Previous CloseHK$0.23
Intrinsic Value
Upside potential
Previous Close
HK$0.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Greenway Mining Group Limited is a Hong Kong-listed industrial materials company specializing in the discovery, mining, and processing of non-ferrous polymetallic mineral resources. Its core revenue model is derived from extracting and selling a diversified portfolio of metals, including lead, zinc, silver, copper, tungsten, and tin. The company operates a portfolio of mines, primarily through joint ventures and owned interests, located across Myanmar and China's Yunnan Province, positioning it within the global base metals supply chain. This operational footprint provides exposure to multiple commodities, offering a natural hedge against price volatility in any single metal. Its market position is that of a small-cap, geographically focused producer competing with larger, diversified mining conglomerates. The company's strategy is centered on developing and operating mid-sized deposits, catering to regional smelters and industrial consumers, though it faces significant operational and geopolitical risks inherent to its jurisdictions.

Revenue Profitability And Efficiency

For FY 2019, the company generated HKD 109.5 million in revenue. However, operational performance was severely challenged, resulting in a net loss of HKD 82.3 million. Despite the loss, cash generation from operations was positive at HKD 39.3 million, indicating some underlying cash flow from its mining activities, though this was largely offset by significant capital expenditures of HKD 38.1 million.

Earnings Power And Capital Efficiency

The company's earnings power was negative for the period, with a diluted EPS of -HKD 0.23. Capital efficiency appears strained, as the substantial capital investment of HKD 38.1 million did not translate into profitable operations for the year. The positive operating cash flow suggests the core mining operations can generate cash, but not at a level sufficient to cover all costs and achieve net profitability.

Balance Sheet And Financial Health

The balance sheet shows signs of financial stress. Cash and equivalents were a minimal HKD 2.8 million against a substantial total debt burden of HKD 402.9 million. This significant debt load, coupled with a net loss for the period, indicates a highly leveraged position and potential liquidity challenges, raising concerns about the company's overall financial health and solvency.

Growth Trends And Dividend Policy

The declared dividend of HKD 0.21 per share appears anomalous given the substantial net loss and weak cash position, potentially representing a return of capital rather than income from sustainable earnings. Growth trends are unclear from this single data point, but the significant net loss suggests the company was not in a growth phase during this fiscal year.

Valuation And Market Expectations

With a market capitalization of approximately HKD 102 million, the market was valuing the company at a discount to its reported revenue. The negative earnings and high debt load likely contributed to a depressed valuation, reflecting investor skepticism about its turnaround prospects and the sustainability of its business model amid operational and financial challenges.

Strategic Advantages And Outlook

The company's primary strategic advantage is its diversified portfolio of polymetallic assets, which provides exposure to several industrial metals. However, its outlook is clouded by its high leverage, recent operational losses, and the inherent risks of mining in its specific geographic regions. A successful turnaround would be contingent on significantly improved metal prices, cost control, and potentially debt restructuring.

Sources

Company Annual Report (FY 2019)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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