investorscraft@gmail.com

Intrinsic ValueQinghai Jinrui Mineral Development Co., Ltd (600714.SS)

Previous Close$15.52
Intrinsic Value
Upside potential
Previous Close
$15.52

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

Qinghai Jinrui Mineral Development Co., Ltd operates as a specialized industrial materials producer focused on the extraction and refinement of strontium-based compounds. Its core revenue model is derived from the production and sale of a diversified portfolio of strontium salt series products, including industrial and electronic grade strontium carbonate, metal strontium, and various alloys and by-products like sulfur and sodium sulfite. The company serves a broad industrial clientele across critical sectors such as electronics for ferrite magnets, metallurgy for alloy strengthening, pyrotechnics, and the growing new energy market for permanent magnets. Headquartered in Xining, China, it leverages its regional mineral access to maintain a niche but essential position within the global strontium supply chain, catering to demanding technical specifications in aviation, automotive, and chemical applications.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of CNY 343.0 million. It demonstrated solid profitability with net income of CNY 35.0 million, translating to a net profit margin of approximately 10.2%. Operating cash flow was robust at CNY 45.6 million, significantly exceeding capital expenditures, indicating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its positive net income and diluted EPS of CNY 0.12. Capital efficiency appears strong, as modest capital expenditures of CNY 5.0 million were more than covered by robust operating cash generation, suggesting disciplined investment in maintaining and potentially expanding its production capabilities.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash position of CNY 344.1 million and minimal total debt of CNY 6.8 million. This results in a significant net cash position, indicating very low financial leverage and providing ample liquidity to navigate market cycles or pursue strategic opportunities.

Growth Trends And Dividend Policy

Specific growth rates are not provided, but the company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.025. The strong cash generation and pristine balance sheet provide a solid foundation for potential future growth investments or sustained dividend distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.68 billion, the market assigns a significant premium to the company's current earnings, reflecting expectations for future growth in its specialized niche. The stock's beta of 0.68 suggests it has been less volatile than the broader market.

Strategic Advantages And Outlook

The company's key advantages include its specialized focus on strontium products, a debt-light balance sheet, and strong cash flow. Its outlook is tied to demand from its end markets, particularly electronics and new energy, though it remains exposed to commodity price cycles and regional economic conditions in China.

Sources

Company DescriptionProvided Financial Data

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