investorscraft@gmail.com

Intrinsic ValueInner Mongolia Erdos Resources Co.,ltd. (600295.SS)

Previous Close$15.82
Intrinsic Value
Upside potential
Previous Close
$15.82

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company DescriptionProvided Financial Data

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