investorscraft@gmail.com

Intrinsic ValuePengxin International Mining Co.,Ltd (600490.SS)

Previous Close$10.04
Intrinsic Value
Upside potential
Previous Close
$10.04

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

Pengxin International Mining operates as a specialized copper producer with integrated operations spanning mining, processing, smelting, and sales, primarily focused on the Democratic Republic of Congo's resource-rich regions. The company generates revenue through the production of high-purity cathode copper for industrial applications including wires, cables, electronics, and copper alloy manufacturing, supplemented by trading activities in non-ferrous and precious metals. Operating within the competitive basic materials sector, Pengxin leverages its vertical integration from resource extraction to finished products while expanding into new energy materials through strategic investments and development services. The company maintains a niche position by targeting specific industrial supply chains and leveraging international mining assets, though it faces typical commodity cycle volatility and geopolitical risks associated with African operations. Its market positioning reflects a focus on specialized copper products rather than mass-scale production, serving medium to large trading partners and industrial consumers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.13 billion but experienced a net loss of CNY 96.8 million, indicating margin pressure despite substantial top-line performance. Negative operating cash flow of CNY 513 million and capital expenditures of CNY 151 million suggest operational challenges in converting revenue to cash generation. The diluted EPS of -CNY 0.0437 reflects profitability issues potentially related to cost inflation or operational inefficiencies.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income and operating cash flow. The company's capital allocation shows significant investment in mining operations with CNY 151 million in capital expenditures, though this has not translated to positive cash generation. The negative operating cash flow exceeding net loss indicates working capital absorption or timing differences in revenue recognition.

Balance Sheet And Financial Health

The balance sheet shows moderate leverage with total debt of CNY 544.7 million against cash reserves of CNY 839.3 million, providing some liquidity buffer. The debt-to-equity position appears manageable given the cash position, though negative cash flow generation raises concerns about sustained liquidity. The company maintains adequate cash coverage for near-term obligations despite operational cash burn.

Growth Trends And Dividend Policy

The company demonstrates revenue scale but negative profitability trends, suggesting growth challenges rather than expansion. No dividend distribution indicates capital retention for operational needs or potential reinvestment in mining assets. The focus appears to be on sustaining operations rather than shareholder returns, with resources directed toward maintaining mining activities and market position.

Valuation And Market Expectations

With a market capitalization of CNY 14.3 billion, the market values the company at approximately 2.8 times revenue despite negative earnings. The beta of 0.954 suggests slightly less volatility than the broader market, reflecting the commodity nature of the business. Valuation metrics indicate market expectations for future recovery or asset value beyond current profitability challenges.

Strategic Advantages And Outlook

The company's vertical integration from mining to finished copper products provides cost control advantages, though operational execution remains challenging. Strategic positioning in the DRC offers resource access but introduces geopolitical and operational risks. The expansion into new energy materials represents a forward-looking initiative, though current financial performance requires improved operational efficiency and commodity price support.

Sources

Company financial statementsStock exchange disclosuresCompany description and financial data provided

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