investorscraft@gmail.com

Intrinsic ValueGuizhou Panjiang Refined Coal Co.,Ltd. (600395.SS)

Previous Close$5.47
Intrinsic Value
Upside potential
Previous Close
$5.47

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

Guizhou Panjiang Refined Coal operates as a vertically integrated coal producer with diversified operations across China's energy sector. The company specializes in mining, processing, and selling both coking coal for steel production and thermal coal for power generation, positioning itself as a critical supplier to heavy industries. Beyond core coal operations, Panjiang has strategically expanded into complementary businesses including electricity production, mechanical equipment manufacturing and repair, real estate services, and ecological projects, creating multiple revenue streams while leveraging its industrial expertise. This diversified approach provides resilience against coal market cyclicality while maintaining focus on its core competency in energy resources. The company's subsidiary status under Guizhou Panjiang Investment Holdings offers strategic advantages in regional market access and operational support, though it operates in a highly competitive and regulated industry facing environmental transition pressures.

Revenue Profitability And Efficiency

The company generated CNY 8.90 billion in revenue with net income of CNY 104 million, reflecting thin margins characteristic of the capital-intensive coal industry. Operating cash flow of CNY 280 million demonstrates operational viability, though significant capital expenditures of CNY 9.64 billion indicate substantial ongoing investment in mining operations and equipment, potentially for maintenance or expansion projects essential for long-term production capacity.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.049 reflects modest earnings power relative to the company's scale, constrained by high operational costs and capital intensity. The substantial capital expenditure program, while necessary for maintaining production assets, currently weighs on near-term profitability and return metrics, requiring efficient deployment to generate adequate returns over the investment cycle.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.71 billion in cash against total debt of CNY 19.21 billion, indicating significant leverage common in mining operations. This debt structure supports extensive capital investments but requires careful management of cash flows to service obligations, particularly given the cyclical nature of coal markets and commodity price volatility.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.04 per share distribution, providing shareholder returns despite modest earnings. Growth prospects are tied to coal market dynamics and the success of diversification initiatives into electricity production and ancillary services, which may offer additional revenue streams beyond traditional coal operations.

Valuation And Market Expectations

With a market capitalization of CNY 11.42 billion, the company trades at approximately 1.3 times revenue, reflecting market expectations balanced between China's ongoing coal demand and transition risks. The beta of 0.68 suggests lower volatility than the broader market, possibly due to the essential nature of its products for industrial customers.

Strategic Advantages And Outlook

Strategic advantages include vertical integration, diversified revenue streams, and regional market presence in China's industrial base. The outlook depends on balancing traditional coal operations with energy transition pressures, while effectively managing the substantial capital investment program and leveraging ancillary businesses to enhance overall returns.

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