investorscraft@gmail.com

Intrinsic ValueJiangxi Copper Company Limited (600362.SS)

Previous Close$63.42
Intrinsic Value
Upside potential
Previous Close
$63.42

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

Jiangxi Copper Company Limited is a globally significant, vertically integrated copper producer operating within China's basic materials sector. Its core revenue model is derived from the entire copper value chain, encompassing exploration, mining, smelting, and refining activities to produce primary products like copper cathodes, rods, and wires. The company also generates ancillary income from a diversified portfolio of by-products such as sulphuric acid, gold, and silver, alongside non-core ventures in equipment manufacturing, financial services, and import-export trade. This extensive integration provides a competitive moat by controlling costs and securing supply, while its scale ensures it is a dominant player in the world's largest copper market. Its strategic position is further reinforced by involvement in high-value segments like electrolytic copper foil, catering to growing demand from the electric vehicle and renewable energy industries, solidifying its status as a national champion with considerable pricing power and operational resilience.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 520.9 billion, demonstrating its massive scale within the global copper industry. However, net income of CNY 6.96 billion indicates relatively thin net profit margins, which is characteristic of capital-intensive commodity businesses. Profitability is heavily influenced by volatile global copper prices and input costs, with operational efficiency being a critical factor for maintaining positive earnings through market cycles.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 2.01 reflects the company's earnings power on a per-share basis. Operating cash flow was positive at CNY 2.51 billion, though it was significantly lower than net income, suggesting potential working capital builds. Capital expenditures of CNY -6.59 billion represent a substantial investment back into maintaining and expanding its productive capacity, a necessity for long-term competitiveness.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 30.4 billion. Total debt of CNY 62.2 billion is manageable given the company's scale and cash generation capabilities. The financial structure appears robust, supporting its capital-intensive operations and providing a buffer against commodity price cyclicality.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.7. Future growth is likely tied to global copper demand trends, particularly from the electrification and green energy transitions. Its vertical integration and expansion into high-purity copper products position it to capitalize on these long-term structural growth drivers.

Valuation And Market Expectations

With a market capitalization of approximately CNY 96.3 billion, the market values the company at a significant discount to its annual revenue, which is typical for cyclical basic material firms. A beta of 1.38 confirms its higher volatility compared to the broader market, reflecting investor perception of its sensitivity to economic cycles and commodity price fluctuations.

Strategic Advantages And Outlook

Jiangxi Copper's primary strategic advantages are its full vertical integration, immense scale, and dominant position in the Chinese market. The outlook is intrinsically linked to global copper demand, with opportunities driven by electrification and infrastructure spending, though tempered by cyclical price risks and the capital demands of sustaining its extensive operations.

Sources

Company DescriptionPublic Financial Disclosures

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