investorscraft@gmail.com

Intrinsic ValueMinmetals Capital Company Limited (600390.SS)

Previous Close$5.76
Intrinsic Value
Upside potential
Previous Close
$5.76

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 Capital operates as a diversified financial conglomerate in China, providing comprehensive financial services through multiple subsidiaries. The company's core revenue model encompasses trust services, financial leasing, securities brokerage, futures trading, fund management, and commercial banking operations. As part of China's state-owned enterprise ecosystem under the Minmetals Group, the company leverages its strategic positioning to serve both corporate and institutional clients across various financial sectors. Its diversified portfolio allows for cross-selling opportunities and risk mitigation across different financial market cycles. The company maintains a significant presence in China's competitive financial services landscape, benefiting from its established brand recognition and extensive network relationships. This positioning enables Minmetals Capital to capture value across multiple financial service verticals while navigating regulatory requirements specific to China's financial markets.

Revenue Profitability And Efficiency

The company generated CNY 7.98 billion in revenue with net income of CNY 505.5 million, reflecting a net margin of approximately 6.3%. Operating cash flow of CNY 3.62 billion significantly exceeded net income, indicating strong cash conversion efficiency. The modest capital expenditures of CNY -269.6 million suggest a capital-light operational model typical of financial services firms.

Earnings Power And Capital Efficiency

Minmetals Capital demonstrates moderate earnings power with diluted EPS of CNY 0.10. The substantial operating cash flow generation relative to net income suggests effective working capital management. The company's diversified financial services portfolio provides multiple revenue streams, though profitability metrics indicate competitive market pressures in China's financial sector.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 21.99 billion in cash and equivalents. However, total debt of CNY 52.74 billion reflects the leveraged nature of financial operations. The balance sheet structure is characteristic of financial holding companies with significant intercompany financing and investment activities.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy with a dividend per share of CNY 0.038. Growth prospects are tied to China's financial services sector expansion and the company's ability to leverage its diversified platform. The dividend yield and payout ratio reflect a balanced approach between reinvestment and shareholder returns.

Valuation And Market Expectations

With a market capitalization of CNY 27.03 billion, the company trades at approximately 3.4 times revenue and 53.5 times earnings. The beta of 0.852 indicates moderate volatility relative to the broader market. Valuation multiples reflect market expectations for steady performance in China's regulated financial services environment.

Strategic Advantages And Outlook

The company benefits from its affiliation with Minmetals Group, providing stable corporate relationships and regulatory advantages. Its diversified financial services model offers natural hedging across business cycles. Future performance will depend on China's financial market development, regulatory changes, and the company's ability to optimize its multi-platform operations.

Sources

Company financial statementsStock 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