investorscraft@gmail.com

Intrinsic ValueFuture Bright Mining Holdings Limited (2212.HK)

Previous CloseHK$0.18
Intrinsic Value
Upside potential
Previous Close
HK$0.18

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

Future Bright Mining Holdings Limited operates as a specialized marble extraction and processing company focused on the Chinese construction materials sector. The company's core revenue model centers on excavating and selling marble blocks from its Yiduoyan open-pit mine in Hubei Province, which covers approximately 0.52 square kilometers. Beyond primary mining operations, the company engages in mineral commodity trading, wholesale distribution of construction and decoration materials, and provides technical consulting services. Operating as a subsidiary of Zhong Ke Jiu Tai Technology Group, the company occupies a niche position within China's fragmented construction materials market, serving domestic demand for premium marble products. Its integrated approach from extraction to finished products provides some vertical integration advantages, though it faces intense competition from larger construction material producers and regional marble quarries. The company's market position remains relatively small-scale, focusing on specific regional markets rather than national dominance.

Revenue Profitability And Efficiency

The company generated HKD 96.4 million in revenue during the reporting period but reported a net loss of HKD 18.8 million, indicating significant profitability challenges. Operating cash flow was negative HKD 8.0 million, suggesting operational inefficiencies and potential working capital management issues. The negative cash flow from operations combined with modest capital expenditures reflects constrained financial flexibility in current operations.

Earnings Power And Capital Efficiency

Future Bright Mining demonstrated weak earnings power with a diluted EPS of -HKD 0.018, reflecting operational challenges in converting revenue to profitability. The negative operating cash flow of HKD 8.0 million against capital expenditures of HKD 1.2 million indicates poor capital efficiency and limited returns on invested capital. The company's ability to generate positive returns from its mining assets and operations remains constrained.

Balance Sheet And Financial Health

The company maintains HKD 20.3 million in cash against total debt of HKD 50.9 million, indicating moderate liquidity concerns. The debt burden relative to the company's market capitalization and operational scale suggests elevated financial risk. The negative cash flow from operations further compounds balance sheet pressures, limiting financial flexibility for future investments or expansion.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and negative cash flow. The challenging financial performance suggests limited near-term growth prospects without significant operational improvements or external financing. The company's focus appears to be on stabilizing operations rather than pursuing aggressive expansion in the current market environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 124 million, the market appears to be pricing the company at a significant discount to its asset base, reflecting concerns about profitability and growth prospects. The negative beta of -0.24 suggests the stock exhibits counter-cyclical behavior relative to the broader market, possibly indicating its sensitivity to specific construction material cycles rather than general market trends.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its ownership of the Yiduoyan marble mine, providing direct access to raw materials. However, operational challenges and financial constraints limit its competitive positioning. The outlook remains cautious given current profitability issues, though potential exists for improvement through better operational efficiency and potential recovery in construction material demand in China's regional markets.

Sources

Company financial reportsHong Kong Stock Exchange filingsCorporate description documents

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