investorscraft@gmail.com

Intrinsic ValueYancoal Australia Ltd (3668.HK)

Previous CloseHK$31.30
Intrinsic Value
Upside potential
Previous Close
HK$31.30

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

Yancoal Australia Ltd operates as a major Australian coal producer with a diversified portfolio of metallurgical and thermal coal assets across New South Wales and Queensland. The company's core revenue model centers on the exploration, development, production, and marketing of coal products to international markets, primarily serving the Asian energy and steel sectors. Yancoal maintains significant ownership stakes in key mining operations including Moolarben, Stratford Duralie, Yarrabee, and Hunter Valley mines, positioning it as a substantial supplier in the global coal trade network. As a subsidiary of Yankuang Energy Group, Yancoal benefits from integrated supply chain advantages and established customer relationships across Japan, China, South Korea, and Southeast Asia. The company's strategic focus on both metallurgical coal for steel production and thermal coal for power generation provides revenue diversification while leveraging Australia's competitive mining infrastructure and proximity to Asian demand centers. Yancoal's market position is strengthened by its extensive reserve base and operational scale, making it a significant player in the seaborne coal market despite increasing global transition pressures on fossil fuels.

Revenue Profitability And Efficiency

Yancoal generated HKD 6.77 billion in revenue with net income of HKD 1.22 billion, demonstrating solid profitability in the coal sector. The company's operational efficiency is reflected in its robust operating cash flow of HKD 2.13 billion, which significantly exceeded capital expenditures of HKD 702 million. This cash generation capability supports ongoing operations and strategic investments while maintaining financial flexibility in a cyclical commodity market.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 0.92, indicating reasonable earnings power relative to its capital structure. Strong operating cash flow generation of HKD 2.13 billion against capital expenditures of HKD 702 million demonstrates excellent capital efficiency and cash conversion. This performance reflects effective management of mining operations and cost control in a volatile commodity price environment.

Balance Sheet And Financial Health

Yancoal maintains a conservative financial position with HKD 2.46 billion in cash and equivalents against minimal total debt of HKD 112 million. This substantial net cash position provides significant financial resilience and flexibility. The strong liquidity profile supports operational requirements and potential strategic opportunities while minimizing financial risk in the capital-intensive mining sector.

Growth Trends And Dividend Policy

The company demonstrates shareholder returns through a substantial dividend per share of HKD 3.01, reflecting commitment to capital distribution. While growth prospects are tempered by global energy transition trends, Yancoal's focus remains on operational efficiency and cash generation. The dividend policy appears sustainable given current cash flows and balance sheet strength, though subject to commodity price volatility.

Valuation And Market Expectations

With a market capitalization of HKD 36.5 billion and negative beta of -0.038, the market appears to value Yancoal as a defensive energy play with inverse correlation to broader markets. The valuation reflects expectations of continued cash generation despite long-term structural challenges facing the coal industry. Investor sentiment likely balances near-term cash returns against transition risks.

Strategic Advantages And Outlook

Yancoal's strategic advantages include its extensive Australian coal reserves, operational scale, and proximity to Asian markets. As a Yankuang Energy subsidiary, it benefits from parent company support and market access. The outlook remains cautiously positive given current energy demand patterns, though long-term prospects face pressure from global decarbonization trends and evolving energy policies across key markets.

Sources

Company descriptionFinancial metrics providedHong 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