investorscraft@gmail.com

Intrinsic ValueChina Hanking Holdings Limited (3788.HK)

Previous CloseHK$4.27
Intrinsic Value
Upside potential
Previous Close
HK$4.27

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

China Hanking Holdings Limited is a diversified mining company operating within the basic materials sector, primarily focused on the extraction and processing of mineral resources. Its core revenue model is built upon the production and sale of iron ore from its three operational mines in China's Anshan-Benxi belt, supplemented by gold development projects in Australia. The company further diversifies its income streams through ancillary activities, including the sale of agricultural products, manufacturing of green building materials, and provision of leasing and technical services. This multi-pronged approach provides some insulation against commodity price volatility while leveraging its operational expertise in resource extraction. Its strategic positioning within key mining regions provides logistical advantages, though it operates in a highly competitive global market for bulk commodities. The company's integrated operations, from exploration to marketing, aim to capture value across the mineral supply chain while navigating the cyclical nature of the steel industry.

Revenue Profitability And Efficiency

The company generated HKD 2.48 billion in revenue for the period, demonstrating its operational scale in mineral production. Profitability was maintained with a net income of HKD 180.9 million, though margins reflect the capital-intensive nature of mining operations. Operating cash flow of HKD 178.7 million indicates the core business generates sufficient cash to support ongoing activities despite substantial operational requirements.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0942 reflects the company's earnings capacity relative to its shareholder base. Capital expenditures of HKD 71.0 million indicate ongoing investment in maintaining and developing mining assets. The relationship between operating cash flow and capital spending suggests the company is funding its investments primarily through operational generation rather than external financing.

Balance Sheet And Financial Health

The balance sheet shows HKD 358.1 million in cash against total debt of HKD 905.0 million, indicating moderate leverage within the capital-intensive mining sector. The liquidity position provides some buffer for operational needs, though the debt level requires careful management given the cyclical nature of commodity prices that affect cash flow stability.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns with a dividend per share of HKD 0.04, representing a payout from current earnings. Growth prospects are tied to commodity price cycles and the development of its Australian gold projects, which could provide additional revenue streams beyond its established iron ore operations in China.

Valuation And Market Expectations

With a market capitalization of approximately HKD 6.0 billion, the market values the company at a multiple that reflects both its current earnings and growth potential in mineral resources. The beta of 0.694 suggests the stock is less volatile than the broader market, typical for established mining companies with diversified operations.

Strategic Advantages And Outlook

The company's strategic advantages include established mining operations in productive regions and diversification across commodities and business lines. The outlook depends on global commodity demand, particularly from the steel industry, and successful development of Australian assets. Operational efficiency and cost management will be critical in navigating market cycles.

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