investorscraft@gmail.com

Intrinsic ValueLingbao Gold Group Company Ltd. (3330.HK)

Previous CloseHK$23.22
Intrinsic Value
Upside potential
Previous Close
HK$23.22

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

Lingbao Gold Group is a Hong Kong-listed, China-focused integrated gold producer operating across the entire value chain from mining and exploration to smelting, refining, and product sales. Its core revenue model is derived from the production and sale of gold bullion, supplemented by by-products like silver, copper, and sulphuric acid. The company holds a significant portfolio of 31 mining and exploration rights covering 248.82 square kilometers, providing a foundation for resource extraction. Beyond its primary mining operations, the company diversifies its income through the sale of mineral products, jewelry, and machinery, as well as offering mine engineering construction and design services. This integrated approach positions it within the competitive Chinese gold sector, where scale and operational control are key advantages. Its market position is that of a mid-tier producer with a vertically integrated structure, aiming to capture value from both commodity price movements and downstream processing margins.

Revenue Profitability And Efficiency

The company generated HKD 11.87 billion in revenue for the period. Profitability was demonstrated with a net income of HKD 698 million, translating to a net margin of approximately 5.9%. Operating cash flow of HKD 851 million indicates the core business is generating sufficient cash to fund operations and investments, though capital expenditures of HKD 594 million represent a significant reinvestment into maintaining and growing productive capacity.

Earnings Power And Capital Efficiency

Lingbao Gold's earnings power is evidenced by its positive net income and operating cash flow. The capital expenditure level, which is a substantial portion of operating cash flow, suggests a capital-intensive business model typical of mining. The diluted EPS of HKD 0.57 provides a measure of per-share earnings power for equity holders based on the current operational scale and profitability.

Balance Sheet And Financial Health

The company's financial health shows a cash position of HKD 280 million against total debt of HKD 2.67 billion, indicating a leveraged balance sheet. The net debt position requires careful management, particularly given the inherent volatility in gold prices which can impact cash flow generation and the ability to service obligations.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, paying a dividend of HKD 0.087 per share. This dividend policy, alongside substantial capital expenditures, suggests a strategy of balancing shareholder returns with reinvestment for operational maintenance and potential growth within its existing asset base.

Valuation And Market Expectations

With a market capitalization of approximately HKD 22.3 billion, the market values the company at a significant multiple of its current earnings. The beta of 1.252 indicates the stock has historically been more volatile than the broader market, reflecting its sensitivity to commodity price swings and broader equity market sentiment.

Strategic Advantages And Outlook

The company's key strategic advantages lie in its vertical integration and portfolio of mining rights in China. Its outlook is intrinsically tied to global gold prices and its ability to efficiently manage its operations and debt load. Success depends on operational execution and navigating the cyclical nature of the commodities market.

Sources

Company DescriptionProvided 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