investorscraft@gmail.com

Intrinsic ValueWestern Region Gold Co., Ltd. (601069.SS)

Previous Close$44.72
Intrinsic Value
Upside potential
Previous Close
$44.72

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

Western Region Gold Co., Ltd. operates as a specialized precious and base metals mining company focused on Northwest China's resource-rich regions. The company's core revenue model centers on the integrated mining, beneficiation, and smelting of gold, chromium ore, and iron ore, creating a diversified mineral portfolio. As a subsidiary of Xinjiang Non-ferrous Metal Industry Group, it benefits from established infrastructure and regional expertise in mineral extraction. Operating in China's basic materials sector, the company leverages its geographic positioning to access substantial mineral deposits while catering to both domestic industrial demand and global commodity markets. Its market position is characterized by vertical integration from extraction to processing, allowing for cost control and quality management throughout the production chain. The company serves critical supply chains in metallurgy, jewelry, and industrial applications, maintaining strategic importance within China's broader natural resources development framework in western regions.

Revenue Profitability And Efficiency

The company generated CNY 7.00 billion in revenue with net income of CNY 289.55 million, reflecting a net margin of approximately 4.1%. Operating cash flow of CNY 363.89 million supported operational needs, though capital expenditures of CNY 161.48 million indicate ongoing investment in mining operations. The modest profitability suggests sensitivity to commodity price fluctuations and operational costs inherent in the mining sector.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.32 demonstrates moderate earnings generation relative to the share base. The company maintains a balanced approach to capital allocation, with operating cash flow sufficiently covering capital investment requirements. The mining-intensive nature of operations requires sustained capital investment to maintain production capacity and explore new mineral reserves.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with CNY 1.18 billion in cash against total debt of CNY 1.20 billion, indicating manageable leverage. The nearly matched debt and cash positions provide financial flexibility while maintaining conservative leverage ratios. The company's subsidiary status within a larger industrial group may provide additional financial stability and access to resources.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy with a dividend per share of CNY 0.05, representing a payout from current earnings. Growth prospects are tied to commodity market cycles, mineral reserve development, and operational efficiency improvements. The mining sector typically requires long-term investment horizons with returns dependent on both production volumes and global price movements.

Valuation And Market Expectations

With a market capitalization of CNY 27.91 billion, the company trades at significant multiples relative to current earnings, reflecting market expectations for future commodity price appreciation and reserve potential. The beta of 0.413 indicates lower volatility than the broader market, typical for resource companies with stable operational profiles but exposure to commodity cycles.

Strategic Advantages And Outlook

The company's strategic advantages include its geographic positioning in mineral-rich western China, vertical integration across mining and processing, and backing from a major industrial group. Outlook depends on gold and base metal prices, operational efficiency, and successful reserve development. The company is well-positioned to benefit from China's domestic resource development priorities while navigating global commodity market dynamics.

Sources

Company financial reportsStock 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