investorscraft@gmail.com

Intrinsic ValueWanguo Gold Group Limited (3939.HK)

Previous CloseHK$12.45
Intrinsic Value
Upside potential
Previous Close
HK$12.45

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

Wanguo Gold Group Limited operates as a mining and mineral processing company focused on base and precious metals within China's industrial materials sector. Its core revenue model is derived from the extraction, processing, and sale of a diversified portfolio of concentrate products, including copper, zinc, iron, sulfur, and lead, with valuable by-products of gold and silver. The company's operations are anchored by its strategic asset base, primarily the Xinzhuang mine in Jiangxi Province and a significant 90% interest in the Gold Ridge mine in the Solomon Islands, positioning it within the global mining supply chain. This geographic and product diversification provides a hedge against commodity-specific price volatility and enhances its market resilience. Operating in the capital-intensive basic materials industry, the company competes by focusing on operational efficiency and resource development to maintain its position as a mid-tier producer. Its market positioning is leveraged on supplying essential raw materials to China's vast industrial and manufacturing sectors, which are critical for economic growth and infrastructure development.

Revenue Profitability And Efficiency

The company generated HKD 1.88 billion in revenue for the period. It demonstrated strong profitability with a net income of HKD 575 million, resulting in a robust net profit margin of approximately 30.7%. This high margin indicates efficient cost management and favorable commodity pricing for its concentrate products during the fiscal year.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.66, reflecting solid earnings power. The company generated substantial operating cash flow of HKD 843 million, significantly exceeding its capital expenditures of HKD 15.2 million. This indicates a highly cash-generative business model with strong internal funding capacity for operations and potential growth.

Balance Sheet And Financial Health

The balance sheet appears healthy with a strong liquidity position, holding HKD 514 million in cash and equivalents against total debt of HKD 264 million. This results in a conservative net cash position, providing significant financial flexibility and a low-risk profile for a mining company, which is often capital intensive.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly dividend policy, distributing HKD 0.36 per share. This represents a payout ratio of approximately 54.5% of its diluted EPS, indicating a commitment to returning capital to shareholders while retaining a portion of earnings for reinvestment and future growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 38.8 billion, the company trades at a price-to-earnings ratio of around 17.2x based on its current EPS. A beta of 0.97 suggests its stock price movement is nearly in line with the broader market, reflecting its established operational profile and commodity-based business model.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified product portfolio, valuable by-product credits, and geographic asset base. Its strong cash generation and conservative balance sheet provide a solid foundation to navigate commodity cycles and fund selective growth opportunities, positioning it for sustainable long-term development.

Sources

Company DescriptionFinancial Data Provided

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