investorscraft@gmail.com

Intrinsic ValueMinmetals Development Co., Ltd. (600058.SS)

Previous Close$13.66
Intrinsic Value
Upside potential
Previous Close
$13.66

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

Minmetals Development Co., Ltd. operates as a critical industrial distribution and supply chain services provider within the global metals and minerals sector. As a subsidiary of the state-owned China Minmetals Corporation, the company leverages its integrated platform to facilitate the trading of a vast portfolio of metallurgical raw materials, including iron ore, coal, alloys, and non-ferrous metals. Its core revenue model is built on trading margins, supplemented by value-added services such as warehousing, logistics, processing, and financial supply chain solutions through its e-commerce platform. This positions the firm as a comprehensive one-stop shop for industrial raw materials, deeply embedded in China's extensive manufacturing and construction supply chains. The company's strategic market position is fortified by its parentage, providing access to extensive resources and a vast network, though it operates in the highly competitive and cyclical metals trading industry where margins are typically thin and sensitive to global commodity price fluctuations.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 67.2 billion for the period, underscoring its significant scale within the industrial distribution market. However, net income of CNY 125.7 million indicates very thin profitability margins, which is characteristic of high-volume, low-margin trading operations. The conversion of a small portion of this massive revenue into profit highlights operational efficiency challenges inherent to the business model.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.12, reflecting modest earnings power relative to the enterprise's scale. The company demonstrated strong cash generation from operations at CNY 1.81 billion, significantly exceeding its net income, which is a positive indicator of core business health. Capital expenditures were minimal, suggesting a capital-light model focused on working capital management rather than heavy asset investment.

Balance Sheet And Financial Health

The balance sheet appears liquid with a robust cash position of CNY 2.91 billion. Total debt is reported at a manageable CNY 878.7 million, indicating a conservative leverage profile. This strong liquidity and low debt level provide financial stability and flexibility to navigate the cyclical nature of the commodities trading industry.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, which is consistent with a strategy of retaining capital to fund working capital needs and operational expansion within a working capital-intensive business. Future growth is likely tied to volume expansion and further integration of its supply chain and e-commerce platform services.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.3 billion, the market values the company at a low multiple of its substantial revenue, reflecting expectations of continued thin margins. A beta of 0.80 suggests the stock is perceived as slightly less volatile than the broader market, potentially due to its state-backed nature.

Strategic Advantages And Outlook

The company's primary strategic advantage is its affiliation with the China Minmetals group, providing resource access and a trusted network. Its integrated service platform offers a competitive edge. The outlook remains intrinsically linked to global commodity cycles, Chinese industrial demand, and the company's ability to enhance value-added service revenue streams to improve profitability.

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