investorscraft@gmail.com

Intrinsic ValueCNNC International Limited (2302.HK)

Previous CloseHK$6.90
Intrinsic Value
Upside potential
Previous Close
HK$6.90

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

CNNC International Limited operates as a diversified investment holding company with a strategic focus on mineral resource development and technology distribution. The company's core operations encompass uranium exploration and mineral property trading in Mongolia and China, leveraging its subsidiary relationship with CNNC Overseas Uranium Holding Limited. This positions the company within the critical minerals supply chain, particularly in uranium which has growing importance for nuclear energy. Additionally, the company maintains a technology distribution segment that sells electronics including liquid crystal displays, flash drives, and memory cards, serving both consumer and industrial markets. The supply chain services division complements these operations by providing integrated logistics and distribution solutions. This dual focus on mineral resources and technology products creates a unique market position, though the company remains relatively small within both sectors. Its uranium interests provide exposure to the nuclear energy value chain while the electronics distribution business operates in a highly competitive technology market.

Revenue Profitability And Efficiency

The company generated HKD 1.84 billion in revenue with net income of HKD 195 million, indicating a healthy net profit margin of approximately 10.6%. Operating cash flow of HKD 140 million significantly exceeded minimal capital expenditures of HKD 629,000, demonstrating strong cash conversion efficiency from operations. The business maintains lean capital investment requirements while generating substantial operating cash relative to its asset base.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.40, the company demonstrates moderate earnings power relative to its market capitalization. The minimal capital expenditure requirements suggest high capital efficiency, as the business generates substantial operating cash flow without significant reinvestment needs. The current operational model appears capable of sustaining earnings with limited additional capital deployment.

Balance Sheet And Financial Health

The company maintains a robust financial position with HKD 607 million in cash and equivalents against minimal total debt of HKD 3.3 million, resulting in a net cash position. This strong liquidity profile provides significant financial flexibility for future investments or operational expansion. The balance sheet structure indicates conservative financial management with low leverage risk.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings for reinvestment or strategic opportunities. Given the substantial cash reserves and minimal debt, the company has capacity for both organic growth initiatives and potential acquisitions. The lack of dividend payments suggests a focus on capital appreciation rather than income distribution to shareholders.

Valuation And Market Expectations

Trading at a market capitalization of HKD 1.77 billion, the company commands a P/E ratio of approximately 9.1x based on current earnings. The beta of 1.086 indicates slightly higher volatility than the broader market. Valuation metrics suggest the market prices the company at a moderate earnings multiple relative to its growth prospects and sector peers.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its uranium exploration assets and affiliation with CNNC, providing exposure to the nuclear energy sector. The strong balance sheet with significant cash reserves positions the company for strategic acquisitions or project development. The diversified revenue streams across minerals and technology distribution provide some operational stability, though both segments face competitive market dynamics and commodity price sensitivity.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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