investorscraft@gmail.com

Intrinsic ValueYunnan Chihong Zinc & Germanium Co., Ltd. (600497.SS)

Previous Close$9.82
Intrinsic Value
Upside potential
Previous Close
$9.82

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

Yunnan Chihong Zinc & Germanium operates as a vertically integrated mining and smelting enterprise within China's basic materials sector, specializing in non-ferrous metals. Its core revenue model derives from the full-cycle production and sale of zinc, lead, and associated precious metals like silver and gold, alongside high-purity germanium products critical for semiconductor and infrared optics applications. The company's operations encompass exploration, extraction, processing, and technical services, creating a diversified product portfolio that mitigates exposure to single commodity price volatility. Strategically headquartered in the mineral-rich Yunnan province, the firm leverages its geographic positioning to secure resource access and supply chain advantages. It holds a significant position in the Chinese market for germanium, a strategically important minor metal, while competing in the broader, highly competitive base metals industry dominated by larger state-owned enterprises. Its market standing is reinforced by decades of operational experience and a focus on integrated production, though it operates at a smaller scale compared to global mining giants.

Revenue Profitability And Efficiency

The company generated robust revenue of CNY 18.8 billion, demonstrating significant scale in its operations. Profitability was solid with a net income of CNY 1.29 billion, translating to a net margin of approximately 6.9%. Strong operating cash flow of CNY 2.37 billion significantly exceeded capital expenditures, indicating healthy conversion of earnings into cash and efficient core operational management.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.25, reflecting the company's earnings power on a per-share basis. The substantial operating cash flow of CNY 2.37 billion, which more than doubled the net income figure, underscores strong underlying earnings quality and effective working capital management, highlighting efficient cash generation from its core mining and smelting activities.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with total debt of CNY 1.85 billion against cash and equivalents of CNY 961 million, resulting in a modest net debt position. This indicates a manageable leverage profile and ample liquidity to meet its obligations, supporting overall financial stability for a capital-intensive mining business.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of CNY 0.13 per share. This payout, representing a dividend yield based on the current share price, reflects a commitment to returning capital to investors while likely retaining sufficient cash to fund future growth initiatives and necessary capital expenditures in its cyclical industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 31.9 billion, the market values the company at a price-to-earnings ratio derived from its current earnings. A beta of 0.60 suggests the stock is perceived as less volatile than the broader market, potentially indicating investor view of it as a relatively stable play within the cyclical materials sector.

Strategic Advantages And Outlook

The company's key advantages include its vertical integration, long-established operational history, and strategic focus on germanium, a critical material. Its outlook is inherently tied to global commodity prices for zinc, lead, and germanium, requiring nimble management to navigate cyclical demand and pricing pressures in the industrial materials market.

Sources

Company DescriptionPublic Financial Disclosures

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