investorscraft@gmail.com

Intrinsic ValueShanghai Datun Energy Resources Co., Ltd. (600508.SS)

Previous Close$12.91
Intrinsic Value
Upside potential
Previous Close
$12.91

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

Shanghai Datun Energy Resources Co., Ltd. operates as a significant integrated coal producer and energy company in China, functioning as a subsidiary of the state-owned China Coal Energy Company Limited. Its core revenue model is built on the extraction, processing, and sale of a diversified portfolio of coal products, including specialized coking coal, gas coal, and clean coal, primarily serving the domestic industrial and power generation sectors. Beyond its primary mining operations, the company has vertically integrated into electricity production and aluminum manufacturing, offering ingots, rods, and profiles, while also operating its own railway transportation line. This integrated structure provides cost synergies and secures its supply chain, positioning it as a key regional player. Operating within a strategic and heavily regulated industry, the company leverages its affiliation with a major state-owned enterprise to navigate market dynamics and policy directives, ensuring a stable operational footprint.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 9.49 billion, demonstrating its significant scale within the sector. Profitability was solid, with net income reaching CNY 715.6 million, translating to a net margin of approximately 7.5%. The firm generated strong operating cash flow of CNY 1.28 billion, which comfortably covered its substantial capital expenditures, indicating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company exhibits considerable earnings power, as evidenced by its diluted EPS of CNY 0.99. Its capital allocation strategy appears focused on maintaining and expanding its integrated operations, with capital expenditures of CNY -1.22 billion reflecting significant investment back into the business. The healthy operating cash flow suggests the company can fund these investments internally while sustaining profitability.

Balance Sheet And Financial Health

The balance sheet reflects a conservative financial posture. The company maintains a substantial cash and equivalents position of CNY 2.70 billion, providing a strong liquidity buffer. With total debt reported at CNY 1.97 billion, the net cash position indicates a low financial risk profile and ample capacity to withstand industry cyclicality or pursue strategic opportunities.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.4. This payout, supported by strong cash generation, represents a shareholder-friendly policy. Future growth is likely tied to the performance of its core coal business and the strategic expansion of its integrated electricity and aluminum operations within the Chinese market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.87 billion, the market assigns a modest valuation relative to its earnings. A beta of 0.181 suggests the stock is perceived as significantly less volatile than the broader market, likely reflecting its stable, utility-like operations and position within a essential, though cyclical, industry.

Strategic Advantages And Outlook

The company's primary strategic advantages are its vertical integration, which controls costs and secures supply chains, and its affiliation with a major state-owned parent, providing operational stability. The outlook is intrinsically linked to domestic energy demand, coal pricing, and government policy regarding traditional energy sources and industrial output, requiring careful navigation of the energy transition landscape.

Sources

Company DescriptionFinancial 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