investorscraft@gmail.com

Intrinsic ValueRising Nonferrous Metals Share Co.,Ltd. (600259.SS)

Previous Close$79.49
Intrinsic Value
Upside potential
Previous Close
$79.49

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

Rising Nonferrous Metals operates as a vertically integrated rare earth and non-ferrous metals enterprise based in Guangzhou, China. The company engages in the comprehensive value chain from research and mining to smelting, separation, deep processing, and trading of specialized industrial materials. Its core product portfolio includes rare earth refined minerals, mixed rare earths, various rare earth oxides and metals, alongside tungsten products, serving critical industrial applications in technology, defense, and renewable energy sectors. As a Chinese player in the strategically important rare earth industry, the company benefits from domestic resource access and government support while navigating global supply chain dynamics and environmental regulations. Its market position is characterized by vertical integration that provides cost control and supply security, though it operates in a highly competitive and cyclical global market for specialty metals where pricing volatility and geopolitical factors significantly influence operational performance and strategic positioning.

Revenue Profitability And Efficiency

The company generated CNY 12.6 billion in revenue but reported a net loss of CNY 298.5 million, indicating significant profitability challenges. Operating cash flow was negative CNY 5.0 million, while capital expenditures totaled CNY 191.2 million, reflecting ongoing investment activities despite current operational headwinds and potential margin compression in its core markets.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 0.89 demonstrates weak earnings power in the current period. The negative operating cash flow combined with substantial capital investments suggests capital efficiency concerns, as the company is investing significantly while generating insufficient operational cash returns to support these expenditures organically.

Balance Sheet And Financial Health

The balance sheet shows CNY 717.6 million in cash against CNY 1.36 billion in total debt, indicating moderate liquidity but some leverage concerns. The debt-to-equity position requires monitoring, particularly given the current operational losses and negative cash flow generation during this challenging period.

Growth Trends And Dividend Policy

With no dividend distribution and current negative profitability, the company appears to be conserving capital for operational needs and potential growth initiatives. The rare earth market's cyclical nature suggests that current challenges may represent a downturn phase rather than a structural decline, though recovery timing remains uncertain.

Valuation And Market Expectations

Trading at a market capitalization of CNY 20.8 billion despite negative earnings, the market appears to be valuing the company's strategic assets and long-term potential in the critical rare earth sector rather than current profitability. The low beta of 0.309 suggests relatively lower volatility compared to the broader market, possibly reflecting the defensive nature of its strategic mineral assets.

Strategic Advantages And Outlook

The company's vertical integration and position in China's strategically important rare earth industry provide structural advantages, though current operational challenges highlight sector cyclicality. Long-term prospects remain tied to global demand for rare earths in technology and green energy applications, but near-term recovery depends on market conditions and operational improvements.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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