investorscraft@gmail.com

Intrinsic ValueInner Mongolia Yitai Coal Co., Ltd. (3948.HK)

Previous CloseHK$17.42
Intrinsic Value
Upside potential
Previous Close
HK$17.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Inner Mongolia Yitai Coal Co., Ltd. is a prominent integrated coal enterprise operating primarily within China's Inner Mongolia autonomous region. The company's core revenue model is built upon the mining, production, and sale of coal products, supplemented by a strategic diversification into coal-related chemical manufacturing and comprehensive transportation services. This vertical integration allows Yitai to control costs and capture value across multiple stages of the supply chain, from extraction to delivery. Its operations are segmented into Coal, Coal-Related Chemical, and Transportation, providing a multifaceted approach to the energy sector. The company serves a critical role in China's domestic energy security, supplying essential thermal coal for power generation and industrial use. Its market position is strengthened by its geographic location in a major coal-producing region and its established infrastructure, including dedicated rail and road transport capabilities. Yitai competes in a market heavily influenced by government policy on energy security and environmental standards, requiring adaptive operational strategies. The company also engages in international trade and supply chain management, broadening its commercial reach beyond direct production.

Revenue Profitability And Efficiency

For FY 2022, the company reported robust revenue of HKD 60.65 billion, underpinned by strong coal market conditions. Net income reached HKD 10.98 billion, reflecting a healthy profit margin. The firm generated substantial operating cash flow of HKD 22.16 billion, significantly exceeding its capital expenditures, indicating strong operational efficiency and cash conversion.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 3.37, demonstrating considerable earnings power. The significant positive spread between operating cash flow and capital expenditures (HKD 19.41 billion) highlights exceptional capital efficiency, allowing for debt reduction, shareholder returns, and strategic reinvestment without straining liquidity.

Balance Sheet And Financial Health

The balance sheet is solid, with a substantial cash and equivalents position of HKD 21.69 billion. Total debt is reported at HKD 16.80 billion, resulting in a conservative net cash position. This strong liquidity profile provides a significant buffer against commodity price volatility and ensures financial stability.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of HKD 1.09 per share. The strong cash generation provides ample capacity for future dividend sustainability and potential growth investments, though long-term trends are inherently tied to the cyclicality of global coal demand and pricing.

Valuation And Market Expectations

With a market capitalization of approximately HKD 37.45 billion, the stock trades at a low earnings multiple, reflecting market expectations of mean reversion in coal prices. The low beta of 0.43 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

Key strategic advantages include vertical integration, prime asset location, and a strong balance sheet. The outlook is contingent on China's energy policy, global commodity cycles, and the company's ability to navigate the transition towards a lower-carbon economy while leveraging its existing operational strengths.

Sources

Company Annual ReportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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