investorscraft@gmail.com

Intrinsic ValuePersistence Resources Group Ltd (2489.HK)

Previous CloseHK$1.26
Intrinsic Value
Upside potential
Previous Close
HK$1.26

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

Persistence Resources Group Ltd operates as a gold mining company focused on the exploration, mining, and processing of gold properties within China. Its core revenue model is derived from the production and sale of gold extracted from its operational assets, primarily the Songjiagou Open-Pit and Underground Mines situated in the prolific Muping-Rushan gold metallogenic belt. The company is a subsidiary of Majestic Gold Corp. and functions within the highly cyclical and capital-intensive basic materials sector. Its market position is that of a small to mid-cap producer, heavily exposed to global gold price fluctuations and local operational efficiencies. The firm's entire operation is geographically concentrated in Shandong province, which presents both the advantage of operating in a known gold district and the inherent risk of a single-asset focus, making its financial performance directly tied to production volumes and commodity prices.

Revenue Profitability And Efficiency

For the fiscal period, the company generated HKD 499.5 million in revenue. It demonstrated strong profitability with a net income of HKD 104.8 million, translating to a robust net profit margin of approximately 21%. Operating cash flow was notably strong at HKD 212.2 million, significantly exceeding capital expenditures, indicating healthy cash generation from its core mining operations.

Earnings Power And Capital Efficiency

The company's earnings power is evident from its diluted EPS of HKD 0.0524. Capital efficiency appears sound, as operating cash flow of HKD 212.2 million comfortably funded capital expenditures of HKD 45.2 million, allowing for significant internal reinvestment and financial flexibility without relying on external financing for growth projects.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by minimal financial risk. The company holds a substantial cash and equivalents position of HKD 639.6 million against a negligible total debt of HKD 746,000. This results in a net cash position, providing a significant buffer against commodity price volatility and funding for future exploration or development.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder returns policy, distributing a dividend of HKD 0.03 per share. This payout, against a backdrop of strong earnings and a massive cash balance, suggests a commitment to returning capital. Future growth is likely contingent on extending mine lives at existing assets or acquiring new properties, funded from its internal cash reserves.

Valuation And Market Expectations

With a market capitalization of HKD 2.84 billion, the market values the company at approximately 5.7 times its annual revenue. The very low beta of 0.046 suggests the stock has exhibited extremely low correlation to broader market movements, potentially trading more on specific company news and gold price dynamics than macroeconomic factors.

Strategic Advantages And Outlook

The company's key strategic advantages include its low-cost structure evidenced by high margins, a pristine debt-free balance sheet, and ownership of producing assets in a established mining region. The primary outlook depends on sustaining production levels and managing operational costs, while its financial strength provides a notable advantage in navigating the cyclical nature of the gold mining industry.

Sources

Company DescriptionDisclosed Financial Data

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