investorscraft@gmail.com

Intrinsic ValueJinchuan Group International Resources Co. Ltd (2362.HK)

Previous CloseHK$0.64
Intrinsic Value
Upside potential
Previous Close
HK$0.64

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jinchuan Group International Resources Co. Ltd operates as a mining company focused on the exploration, production, and sale of copper and cobalt. Its core revenue model is derived from the operation of key mines, including the Ruashi copper-cobalt mine in the Democratic Republic of the Congo and the Kinsenda copper mine, supplemented by trading activities in minerals and metal products. The company operates within the global basic materials sector, specifically the copper industry, which is highly cyclical and sensitive to commodity prices and global economic demand. Its strategic positioning is heavily reliant on its asset base in the mineral-rich Katanga region, providing exposure to critical materials for the energy transition, such as cobalt for batteries. As a subsidiary of Jinchuan Group, it benefits from integrated supply chain support and established market channels, though it faces intense competition from larger, diversified global miners and is exposed to operational and geopolitical risks inherent in its primary operating jurisdiction.

Revenue Profitability And Efficiency

The company generated HKD 638.9 million in revenue for FY2023. However, it reported a net loss of HKD 11.6 million, indicating profitability challenges amidst the period's operating environment. Capital expenditures of HKD 151.7 million significantly exceeded the operating cash flow of HKD 31.3 million, reflecting substantial ongoing investment in its mining assets.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0009 confirms a period of negative earnings power. The negative free cash flow, calculated from operating cash flow minus capital expenditures, highlights significant capital intensity and inefficiency in generating cash from its core operations during the fiscal year.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 61.4 million against total debt of HKD 280.3 million, indicating a leveraged but manageable position. The company's financial health is supported by its parent company's backing, though its standalone liquidity requires careful management given its cash flow profile.

Growth Trends And Dividend Policy

Despite the annual loss, the company maintained a dividend of HKD 0.002 per share, signaling a commitment to shareholder returns. Growth is contingent on successful project development at its Musonoi and Lubembe assets and improved commodity price environments to drive future profitability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 8.4 billion, the market valuation appears to factor in the company's asset base and long-term commodity exposure rather than its recent negative earnings. A beta of 0.904 suggests the stock is slightly less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantages lie in its ownership of producing mines in a prolific copper belt and its affiliation with a major Chinese state-owned enterprise, providing operational and financial support. The outlook is tied to copper and cobalt demand from electrification trends, though near-term performance remains susceptible to price volatility and execution risks.

Sources

Company Annual ReportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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