investorscraft@gmail.com

Intrinsic ValueZhuzhou Smelter Group Co.,Ltd. (600961.SS)

Previous Close$22.93
Intrinsic Value
Upside potential
Previous Close
$22.93

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

Zhuzhou Smelter Group Co., Ltd. operates as a significant non-ferrous metals producer within China's industrial materials sector, specializing in the smelting and refining of base and precious metals. Its core revenue model is derived from the production and sale of lead, zinc, and silver ingots under its established Torch brand, supplemented by the recovery and sale of valuable by-products like copper, gold, indium, and sulfuric acid generated from its smelting processes. The company is strategically positioned in the basic materials value chain, serving downstream industries that require these metals for manufacturing, construction, and technology applications. Its integrated operations, which encompass both primary production and efficient recycling of rare metals from smelter by-products, provide a competitive edge in cost management and resource utilization within a cyclical commodity market, enhancing its resilience against raw material price volatility.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 19.8 billion, demonstrating its significant scale in the metals market. Profitability was evident with a net income of CNY 786.5 million, though margins are likely compressed by the capital-intensive nature of smelting operations and commodity price swings. Operating cash flow of CNY 1.1 billion indicates a solid conversion of earnings into cash, supporting ongoing operational needs.

Earnings Power And Capital Efficiency

The firm exhibits solid earnings power with a diluted EPS of CNY 0.73. Capital expenditures of CNY -213.7 million represent a net outflow for maintaining and potentially upgrading its smelting assets, which is typical for heavy industrial operations requiring continuous investment in plant and equipment to ensure efficiency and environmental compliance.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 375.4 million against total debt of CNY 1.92 billion. This indicates a leveraged but manageable financial structure common in capital-intensive industries. The company's ability to service this debt is supported by its positive operating cash flow, suggesting adequate financial health for its sector.

Growth Trends And Dividend Policy

Current financial data does not indicate a dividend distribution policy, as the dividend per share is reported as zero. This suggests the company may be prioritizing the retention of earnings to fund operations, capital expenditures, or debt reduction rather than returning capital to shareholders, a common strategy for growth and reinvestment in cyclical industries.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.6 billion, the market values the company at a significant multiple of its earnings. A beta of 0.903 indicates the stock is expected to be slightly less volatile than the broader market, reflecting its established industrial position while still being subject to cyclical commodity price risks.

Strategic Advantages And Outlook

The company's strategic advantages lie in its integrated smelting operations and valuable by-product recovery capabilities, which diversify revenue streams and improve cost efficiency. Its outlook is intrinsically tied to global demand for base and precious metals, Chinese industrial policy, and its ability to navigate environmental regulations and commodity cycles effectively.

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