investorscraft@gmail.com

Intrinsic ValueLygend Resources & Technology Co., Ltd. (2245.HK)

Previous CloseHK$25.20
Intrinsic Value
Upside potential
Previous Close
HK$25.20

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

Lygend Resources & Technology Co., Ltd. is a vertically integrated nickel producer operating within the global industrial materials sector. Its core revenue model is built on the production and trading of a diversified portfolio of nickel-based products, including laterite ore, ferro-nickel, and high-purity battery-grade materials like nickel sulfate and cobalt sulfate. This positions the company at the intersection of traditional stainless steel demand and the rapidly growing electric vehicle battery supply chain. The firm enhances its operational control and cost structure through integrated operations, from raw material sourcing to advanced chemical processing and equipment manufacturing. Lygend's strategic market position is fortified by its presence in China, a dominant force in both stainless steel production and EV manufacturing, allowing it to capitalize on domestic and international demand dynamics. Its comprehensive product suite and integrated approach provide a competitive moat in a capital-intensive industry characterized by volatile commodity prices.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 29.23 billion, demonstrating significant scale in its operations. Profitability was evident with a net income of HKD 1.77 billion. The firm generated strong operating cash flow of HKD 4.23 billion, which was heavily reinvested into the business, as indicated by substantial capital expenditures of HKD 5.71 billion, underscoring a growth-oriented strategy.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted EPS of HKD 1.14. The significant capital expenditure outlay, which exceeded operating cash flow, highlights a period of aggressive investment and expansion. This suggests a focus on scaling production capacity and enhancing its integrated operations, which may pressure short-term capital efficiency metrics in favor of long-term strategic positioning.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 5.03 billion against total debt of HKD 13.85 billion, indicating a leveraged but manageable financial structure. The negative beta of -1.634 suggests a historical performance that is highly uncorrelated with the broader market, which could be attributed to the unique drivers of the nickel commodity cycle.

Growth Trends And Dividend Policy

The substantial capital investment points to a clear growth trajectory, likely aimed at expanding production to meet demand from the EV sector. Despite this reinvestment, the company maintained a shareholder return policy, distributing a dividend of HKD 0.38 per share, signaling a commitment to balancing growth with capital returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 24.89 billion, the market valuation incorporates expectations for future growth, particularly from the battery materials segment. The current valuation reflects investor sentiment on nickel demand dynamics and the company's ability to execute its expansion plans successfully.

Strategic Advantages And Outlook

The company's key strategic advantages lie in its vertical integration and product diversification across the nickel value chain. The outlook is tied to global electrification trends, with success contingent on managing commodity price volatility, executing its capital projects efficiently, and securing its position in the competitive battery materials market.

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