investorscraft@gmail.com

Intrinsic ValueJiangxi Tungsten Rare And Precious Equipment Co., Ltd. (600397.SS)

Previous Close$10.02
Intrinsic Value
Upside potential
Previous Close
$10.02

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

Anyuan Coal Industry Group operates as a specialized coal mining and distribution enterprise focused on serving China's heavy industrial sector. The company's core revenue model centers on extracting, processing, and marketing various coal products including smelting refined coal, washed steam coal, and blended coal varieties specifically tailored for iron and steel production, thermal power generation, and coking operations. Its business encompasses the entire value chain from mining operations to trading thermal and refined coal products, along with mining material distribution. Operating within China's strategically important energy sector, Anyuan occupies a niche position as a regional coal supplier primarily serving industrial customers in Jiangxi province and surrounding regions. The company faces intense competition from larger state-owned coal enterprises while navigating China's evolving energy policies that balance economic growth objectives with environmental considerations and carbon reduction targets.

Revenue Profitability And Efficiency

The company generated CNY 5.40 billion in revenue but reported a net loss of CNY 272.66 million, indicating significant profitability challenges. Negative diluted EPS of CNY -0.28 reflects operational inefficiencies or market pressures affecting the coal sector. Operating cash flow of CNY 343.64 million suggests some cash generation capability despite the net loss position.

Earnings Power And Capital Efficiency

Operating cash flow of CNY 343.64 million demonstrates underlying cash generation ability, though capital expenditures of CNY -104.62 million indicate restrained investment activity. The negative net income relative to operating cash flow suggests non-cash charges or working capital movements are impacting reported earnings versus cash performance.

Balance Sheet And Financial Health

The company maintains CNY 661.28 million in cash against total debt of CNY 3.31 billion, indicating leveraged financial positioning. The debt-to-equity structure suggests reliance on borrowing, though cash reserves provide some liquidity buffer. The balance sheet reflects the capital-intensive nature of coal mining operations.

Growth Trends And Dividend Policy

With no dividend distribution and a net loss position, the company appears to be conserving capital rather than returning it to shareholders. The absence of dividends aligns with challenging operational conditions and the need to preserve liquidity for ongoing mining activities and potential restructuring needs.

Valuation And Market Expectations

Trading at a market capitalization of CNY 7.48 billion, the market appears to be accounting for both the company's asset base and current operational challenges. The beta of 0.545 suggests lower volatility than the broader market, possibly reflecting the defensive nature of energy assets despite current profitability issues.

Strategic Advantages And Outlook

The company's strategic position lies in its specialized coal products for industrial applications and established customer relationships in China's manufacturing sector. However, it faces headwinds from environmental regulations, energy transition policies, and competitive market dynamics that will require operational adaptation and potential business model evolution to ensure long-term viability.

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