Data is not available at this time.
Inner Mongolia Erdos Resources Co., Ltd. operates a diversified industrial portfolio spanning consumer goods and heavy industry, primarily within China. Its core revenue model is bifurcated between manufacturing premium cashmere apparel—including plush products, yarns, and sweaters—and producing industrial commodities such as ferrosilicon, silicon manganese alloy, coal, caustic soda, calcium carbide, and PVC resins. This dual focus positions the company uniquely across the consumer cyclical and basic materials sectors, leveraging its regional resource advantages in Inner Mongolia. Its market position is that of a significant regional player, supported by its parent company, Erdos Cashmere Group, which provides a stable foundation. The company's operations are deeply integrated into regional supply chains, serving both domestic apparel markets and industrial demand, though it faces cyclical pressures inherent to both its consumer and commodity-driven business lines.
The company generated revenue of CNY 28.4 billion for the period, demonstrating substantial scale. Profitability was solid with net income of CNY 1.85 billion, translating to a net margin of approximately 6.5%. Strong operating cash flow of CNY 4.51 billion significantly exceeded capital expenditures, indicating healthy cash generation from its core diversified operations.
Diluted EPS stood at CNY 0.66, reflecting the earnings power derived from its blended business model. The company's capital efficiency is evidenced by operating cash flow that comfortably funded its capex of CNY 920 million, leaving ample internal cash for reinvestment or shareholder returns.
The balance sheet appears robust with a cash position of CNY 7.26 billion providing a strong liquidity buffer. Total debt of CNY 5.71 billion is manageable against this cash hoard and strong cash flows, suggesting a conservative financial structure with low leverage risk.
The company demonstrates a shareholder-friendly capital allocation policy, paying a dividend of CNY 0.6 per share. This represents a high payout ratio from its earnings, indicating a commitment to returning capital alongside funding its industrial and apparel operations.
With a market capitalization of approximately CNY 25.1 billion, the stock trades at a P/E ratio of roughly 13.6x based on current earnings. A beta of 0.75 suggests the market perceives it as less volatile than the broader market, likely due to its diversified revenue streams.
The company's key strategic advantage is its diversification across non-correlated industries—consumer apparel and industrial commodities—which may provide stability. Its integration within the Erdos Cashmere Group ecosystem and access to regional resources are also strengths. The outlook hinges on managing cyclical demand in both its core markets effectively.
Company DescriptionProvided Financial Data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |