investorscraft@gmail.com

Intrinsic ValueShenghe Resources Holding Co., Ltd (600392.SS)

Previous Close$27.03
Intrinsic Value
Upside potential
Previous Close
$27.03

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

Shenghe Resources Holding Co., Ltd operates as a vertically integrated rare earth (RE) producer within China's strategic industrial materials sector. The company engages in the comprehensive development, production, and supply of a diversified portfolio of rare earth products, including concentrates, oxidants, compounds, metals, and specialized metallurgical materials like catalysts. Its operations extend to co-products such as zircon sand, titanium concentrate, and rutile, serving critical downstream industries including new energy, aerospace, military, electronics, and environmental technologies. This positions Shenghe at a crucial nexus in the supply chain for high-tech and defense applications, leveraging China's dominant position in global rare earth element production. The company's integrated model, from resource extraction to value-added products, provides a competitive moat in a market characterized by complex processing requirements and geopolitical significance, making it a key domestic player in a nationally prioritized industry.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of CNY 11.37 billion, demonstrating its significant scale in the rare earth market. However, net income was CNY 207.20 million, resulting in a net profit margin of approximately 1.8%, indicating thin margins relative to top-line performance. Operating cash flow was positive at CNY 72.42 million, though significantly lower than net income, suggesting potential working capital pressures or timing differences in cash collection within its operational cycle.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of CNY 0.12, reflecting its earnings capacity on a per-share basis. Capital expenditures were substantial at CNY -725.57 million, significantly exceeding operating cash flow and indicating aggressive investment in capacity expansion or operational upgrades. This negative free cash flow position highlights a period of heavy capital investment, which may be aimed at securing future growth in the strategically important rare earth sector.

Balance Sheet And Financial Health

Shenghe maintains a solid liquidity position with cash and equivalents of CNY 2.53 billion. Total debt stands at CNY 3.88 billion, resulting in a net debt position of approximately CNY 1.35 billion. The company's balance sheet shows capacity to support its operations and strategic investments, though the debt level warrants monitoring given the capital-intensive nature of the mining and processing industry and the cyclical demand for industrial materials.

Growth Trends And Dividend Policy

The company has implemented a dividend distribution of CNY 0.12 per share, representing a 100% payout ratio based on reported EPS. This suggests a shareholder-friendly capital return policy, though it leaves minimal retained earnings for reinvestment given the current level of profitability. The substantial capital expenditure program indicates management's focus on growth and capacity expansion rather than solely optimizing for current returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 39.86 billion, the company trades at a price-to-earnings multiple that reflects market expectations for future growth in the rare earth sector. The beta of 0.987 indicates stock price movement closely correlated with the broader market, suggesting investors view the company as having average systematic risk within its market context.

Strategic Advantages And Outlook

Shenghe benefits from China's dominant position in global rare earth production and its integrated operations across the value chain. The company's strategic importance is enhanced by serving high-growth sectors like new energy and electronics. Future performance will depend on rare earth pricing trends, technological adoption in end markets, and the company's ability to efficiently manage its significant capital investment program while navigating the complex regulatory environment governing strategic minerals.

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