investorscraft@gmail.com

Intrinsic ValueZijin Mining Group Company Limited (2899.HK)

Previous CloseHK$41.90
Intrinsic Value
Upside potential
Previous Close
HK$41.90

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

Zijin Mining Group is a globally significant, diversified mining conglomerate operating within the basic materials sector. Its core revenue model is built on the exploration, development, and production of a wide portfolio of mineral resources, primarily gold and copper, alongside zinc, lead, and various other base and precious metals. The company generates income through the sale of processed products, including gold bullion, copper cathodes, and various mineral concentrates, to industrial and investment markets worldwide. Operating in a capital-intensive and cyclical industry, Zijin leverages its extensive project pipeline and operational scale to maintain a low-cost producer status, which is critical for weathering commodity price volatility. Its strategic market position is characterized by a strong foothold in China and an ambitious, growing international footprint through acquisitions and development projects, establishing it as a top-tier global miner with a distinct focus on resource growth and operational efficiency.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 303.6 billion for the period. Net income reached HKD 32.1 billion, demonstrating strong profitability from its mining operations. This performance is supported by significant operating cash flow of HKD 48.9 billion, indicating healthy conversion of revenue into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 1.19, reflecting the company's earnings power. Capital expenditures of HKD 24.8 billion were substantial, directed towards sustaining and expanding production capacity, which is typical for a growth-oriented mining company investing in its asset base.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 31.7 billion against total debt of HKD 130.0 billion. This level of leverage is common for capital-intensive miners funding expansion, and the company's strong cash generation provides a foundation for managing its debt obligations.

Growth Trends And Dividend Policy

Zijin's strategy has been marked by aggressive international expansion and production growth. The company maintains a shareholder return policy, evidenced by a dividend per share of HKD 0.55, balancing reinvestment for future growth with income distribution.

Valuation And Market Expectations

With a market capitalization of approximately HKD 783.8 billion, the market valuations reflect expectations for continued commodity demand. A beta of 1.46 indicates the stock's price is more volatile than the broader market, typical for a leveraged company in the cyclical resources sector.

Strategic Advantages And Outlook

Zijin's key advantages include its diversified commodity portfolio, large-scale low-cost operations, and successful track record in acquiring and developing assets globally. The outlook is tied to global economic growth and commodity prices, with the company well-positioned to benefit from long-term demand for metals.

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