investorscraft@gmail.com

Intrinsic ValueYunnan Coal & Energy Co.,Ltd. (600792.SS)

Previous Close$4.61
Intrinsic Value
Upside potential
Previous Close
$4.61

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 Coal & Energy operates as an integrated coal chemical enterprise primarily focused on coke production and downstream chemical derivatives. The company's core revenue model centers on transforming coal into metallurgical coke for steel production and extracting valuable chemical byproducts through coking processes. Its diversified product portfolio includes sulfur, ammonium sulfate, coal tar derivatives, and various aromatic chemicals, positioning it within China's essential industrial supply chain. As a subsidiary of Kunming Iron and Steel Holdings, the company maintains strategic integration with steel manufacturing while serving broader industrial markets. Beyond its chemical operations, the firm engages in equipment manufacturing and maintenance services for transportation, mining, and environmental sectors, creating additional revenue streams. This vertical integration and industrial diversification provide some insulation against commodity cycle volatility while maintaining its role as a regional supplier in Yunnan's industrial ecosystem.

Revenue Profitability And Efficiency

The company reported revenue of CNY 6.67 billion for the period but experienced significant challenges with a net loss of CNY 662 million. Despite negative profitability, operating cash flow remained positive at CNY 324 million, indicating some operational cash generation capability. The diluted EPS of -0.60 reflects the difficult operating environment faced during the fiscal year.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by market conditions, as evidenced by the substantial net loss. The positive operating cash flow suggests some underlying operational functionality, though capital expenditures were modest at CNY 66 million. The company's ability to generate cash from operations despite negative net income indicates some resilience in its working capital management.

Balance Sheet And Financial Health

The balance sheet shows CNY 352 million in cash against total debt of CNY 1.42 billion, indicating leveraged financial positioning. The debt-to-equity structure suggests moderate financial risk, though the negative profitability may strain debt servicing capacity. The company maintains some liquidity buffer with its cash position.

Growth Trends And Dividend Policy

Despite current challenges, the company maintained a dividend payment of CNY 0.07 per share, demonstrating commitment to shareholder returns. Growth trends appear challenged by the net loss position, though the diversified business model across chemicals and equipment services may provide recovery potential. The dividend policy suggests management confidence in medium-term recovery prospects.

Valuation And Market Expectations

With a market capitalization of CNY 4.43 billion, the market appears to be pricing in recovery expectations despite current losses. The beta of 0.849 indicates slightly less volatility than the broader market, reflecting the company's defensive industrial positioning. Valuation metrics suggest the market anticipates improvement in operational performance.

Strategic Advantages And Outlook

The company's strategic advantages include vertical integration with parent steel operations and diversified chemical byproduct extraction. Its equipment manufacturing and maintenance services provide additional revenue diversification. The outlook remains cautious given current losses, but its integrated industrial position and regional market presence provide potential recovery foundations.

Sources

Company financial reportsStock exchange disclosuresCorporate website information

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