investorscraft@gmail.com

Intrinsic ValueWestern Mining Co.,Ltd. (601168.SS)

Previous Close$35.60
Intrinsic Value
Upside potential
Previous Close
$35.60

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 Mining operates as a comprehensive non-ferrous metals enterprise with integrated operations spanning mining, smelting, and trading activities. The company's core revenue model derives from extracting and processing base metals including copper, lead, zinc, nickel, and iron, supplemented by precious metal byproducts like gold and silver. Its diversified product portfolio encompasses concentrates, ingots, and various metal compounds, serving industrial demand across construction, manufacturing, and infrastructure sectors. Operating primarily in China with international reach, the company leverages vertical integration to capture value across the metals production chain while maintaining trading operations that provide market liquidity and additional revenue streams. Western Mining occupies a significant position within China's domestic metals sector, competing with state-owned enterprises and private miners while benefiting from scale advantages and operational expertise in resource development. The company's strategic focus on base metals aligns with long-term urbanization and industrialization trends, though it remains exposed to commodity price volatility and regulatory changes in the mining industry.

Revenue Profitability And Efficiency

The company generated CNY 50.0 billion in revenue with net income of CNY 2.9 billion, reflecting a net margin of approximately 5.9%. Operating cash flow of CNY 8.2 billion significantly exceeded capital expenditures of CNY 3.3 billion, indicating strong cash generation from core operations. This cash flow coverage supports ongoing investments while maintaining operational flexibility in a capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 1.23 demonstrates the company's earnings capacity relative to its equity base. The substantial operating cash flow generation, nearly three times net income, highlights robust underlying profitability and efficient working capital management. This strong cash conversion supports both reinvestment needs and potential shareholder returns.

Balance Sheet And Financial Health

With CNY 4.1 billion in cash against CNY 19.0 billion in total debt, the company maintains moderate liquidity buffers. The debt load reflects the capital-intensive nature of mining operations, though operating cash flow coverage provides debt service capacity. The balance sheet structure is typical for a growing metals producer with ongoing investment requirements.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach with a CNY 1.00 per share dividend, representing a substantial payout relative to earnings. This distribution policy suggests management's confidence in sustainable cash generation despite the cyclical nature of metals pricing. The balance between reinvestment and returns indicates a mature growth strategy within the sector.

Valuation And Market Expectations

Trading at a market capitalization of CNY 47.7 billion, the company carries a P/E ratio of approximately 16.3 based on current earnings. The beta of 1.195 indicates higher volatility than the broader market, reflecting sensitivity to commodity price fluctuations and economic cycles typical of materials sector investments.

Strategic Advantages And Outlook

Western Mining's integrated operations provide cost advantages and revenue diversification across the metals value chain. The company's scale and technical expertise in mining and smelting operations position it to benefit from long-term demand for industrial metals. However, it faces challenges from environmental regulations, commodity price volatility, and global economic conditions affecting metals demand.

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