investorscraft@gmail.com

Intrinsic ValueShandong Gold Mining Co., Ltd. (600547.SS)

Previous Close$54.55
Intrinsic Value
Upside potential
Previous Close
$54.55

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

Shandong Gold Mining operates as a vertically integrated gold producer in China, engaging in the full spectrum of gold activities from exploration and mining to refining and sales. The company's core revenue model derives from gold production and refining operations, supplemented by investment management services and specialized equipment sales. As one of China's leading gold producers, it maintains a dominant position within the domestic market while benefiting from state-level support and extensive mineral resources. The company's diversified operations across gold mining, refining, and investment management segments provide multiple revenue streams while leveraging China's substantial gold consumption market. Its integrated approach from mine to market creates operational synergies and cost advantages in the competitive precious metals sector, positioning it as a key player in both domestic production and the global gold supply chain.

Revenue Profitability And Efficiency

The company generated CNY 82.5 billion in revenue with net income of CNY 2.95 billion, reflecting a net margin of approximately 3.6%. Operating cash flow of CNY 13.3 billion demonstrates solid cash generation from core operations, though significant capital expenditures of CNY 20.1 billion indicate substantial ongoing investment in mining capacity and operational expansion to support future production growth.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.57, the company maintains moderate earnings power relative to its market capitalization. The substantial capital expenditure program, nearly double the operating cash flow, suggests aggressive investment in production capacity and resource development, which may pressure near-term returns but could enhance long-term earnings potential through expanded operational scale and resource base.

Balance Sheet And Financial Health

The balance sheet shows CNY 11.1 billion in cash against total debt of CNY 57.0 billion, indicating significant leverage typical of capital-intensive mining operations. The debt load supports the company's expansion strategy and mining development activities, while the cash position provides liquidity for ongoing operational requirements and potential investment opportunities in the gold sector.

Growth Trends And Dividend Policy

The company maintains a dividend payout with CNY 0.228 per share, representing a payout ratio of approximately 40% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for continued investment in mining expansion and resource development, aligning with the capital-intensive nature of gold mining operations and long-term growth objectives.

Valuation And Market Expectations

Trading at a market capitalization of approximately CNY 170 billion, the valuation reflects expectations for stable gold production and potential benefits from gold price movements. The beta of 0.575 suggests lower volatility than the broader market, consistent with gold mining stocks that often serve as defensive investments during market uncertainty while maintaining sensitivity to gold price fluctuations.

Strategic Advantages And Outlook

The company benefits from vertical integration, domestic market leadership, and extensive mining experience in China's gold-rich regions. Its strategic position within one of the world's largest gold markets provides stable demand fundamentals, while ongoing investments in production capacity position it to capitalize on long-term gold market trends and China's continued economic development.

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