investorscraft@gmail.com

Intrinsic ValueChifeng Jilong Gold Mining Co.,Ltd. (600988.SS)

Previous Close$43.20
Intrinsic Value
Upside potential
Previous Close
$43.20

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

Chifeng Jilong Gold Mining operates as a specialized gold acquisition and integrated resource recovery company within China's precious metals sector. The company's core revenue model combines traditional gold mining operations from its three active mines with innovative electronic waste recycling, extracting valuable rare and precious metals including gold, silver, bismuth, palladium, and rhodium from discarded electronic products. This dual approach positions the company uniquely in the market, leveraging both conventional mining expertise and modern circular economy principles. Operating from its base in Chifeng, the company has established itself as a significant regional player in China's gold industry, benefiting from vertical integration that spans from raw material extraction to refined metal production. Its strategic focus on resource recovery from electronic waste differentiates it from pure-play mining companies, creating additional revenue streams while addressing environmental sustainability concerns in the rapidly growing Chinese electronics market.

Revenue Profitability And Efficiency

The company generated CNY 9.03 billion in revenue with strong profitability, achieving net income of CNY 1.76 billion and an impressive 19.5% net margin. Operating cash flow of CNY 3.27 billion significantly exceeded capital expenditures of CNY 1.52 billion, indicating efficient cash generation from core operations. The diluted EPS of CNY 1.07 reflects solid earnings distribution across its shareholder base.

Earnings Power And Capital Efficiency

Chifeng Jilong demonstrates robust earnings power with operating cash flow covering capital expenditures by more than 2:1, indicating strong internal funding capacity for growth investments. The company's focus on both mining and resource recovery operations appears to generate sustainable returns, though specific return metrics would require additional operational data for comprehensive analysis of capital allocation efficiency.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 2.75 billion in cash against total debt of CNY 1.89 billion, providing a comfortable liquidity cushion. The net cash position and moderate leverage suggest strong financial flexibility to withstand commodity price volatility while supporting ongoing operational requirements and potential expansion opportunities.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy with a dividend per share of CNY 0.16, representing a payout ratio of approximately 15% based on current EPS. This balanced approach retains substantial earnings for reinvestment while providing income to investors, though specific historical growth trends would require multi-year data for proper context analysis.

Valuation And Market Expectations

With a market capitalization of CNY 48.3 billion, the company trades at a P/E ratio of approximately 27.4 based on current earnings. The beta of 0.314 suggests lower volatility than the broader market, potentially reflecting investor perception of gold mining as a defensive sector during economic uncertainty.

Strategic Advantages And Outlook

The company's integrated approach combining traditional gold mining with electronic waste recycling provides diversification benefits and exposure to growing circular economy trends. Its operational base in China positions it to benefit from domestic precious metal demand while managing geopolitical risks associated with international mining operations.

Sources

Company financial statementsStock exchange disclosuresCompany description 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