investorscraft@gmail.com

Intrinsic ValueBaiyin Nonferrous Group Co., Ltd. (601212.SS)

Previous Close$13.67
Intrinsic Value
Upside potential
Previous Close
$13.67

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

Baiyin Nonferrous Group operates as a vertically integrated non-ferrous metals producer in China, engaging in the complete value chain from mining and smelting to processing and trading. The company's core revenue model derives from extracting and refining base metals including copper, lead, and zinc, alongside precious metals such as gold and silver, while also generating secondary income from by-products like sulfuric acid and rare metals including selenium and platinum. Operating within the basic materials sector, Baiyin leverages its established infrastructure and technical expertise to serve industrial demand across construction, manufacturing, and technology applications. The company maintains a significant regional presence in Northwestern China, benefiting from local resource deposits and long-standing operational history since its 1954 founding. Its market position is characterized by medium-scale production capabilities within China's fragmented non-ferrous metals industry, competing with both state-owned enterprises and private miners while navigating cyclical commodity pricing and regulatory environmental standards.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 86.8 billion, reflecting its significant scale in non-ferrous metals production. However, net income of CNY 80.8 million indicates extremely thin margins, suggesting high operational costs or pricing pressures within the commodity cycle. Operating cash flow of CNY 4.4 billion demonstrates adequate cash generation from core activities, though margin compression remains a concern for sustainable profitability.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.011 reflects minimal earnings power relative to the company's substantial revenue base. Capital expenditures of CNY 786 million represent moderate investment in maintaining production capacity, while operating cash flow coverage of capex appears adequate. The low earnings yield suggests challenging return metrics in the current commodity price environment.

Balance Sheet And Financial Health

The balance sheet shows CNY 9.2 billion in cash against CNY 14.4 billion in total debt, indicating moderate leverage with some liquidity buffer. The debt level appears manageable given the company's operational scale and cash generation capacity, though the thin profit margins could pressure debt serviceability during industry downturns.

Growth Trends And Dividend Policy

The company maintains a minimal dividend payout with CNY 0.004 per share, reflecting conservative capital allocation amid challenging profitability. Growth prospects appear tied to commodity price cycles rather than significant volume expansion, with the dividend policy likely prioritizing financial stability over shareholder returns given the marginal earnings environment.

Valuation And Market Expectations

With a market capitalization of CNY 28.9 billion, the company trades at approximately 0.33 times revenue, reflecting market skepticism about earnings potential. The beta of 0.629 suggests lower volatility than the broader market, consistent with established commodity producers, though current valuation implies limited growth expectations.

Strategic Advantages And Outlook

The company's strategic advantages include vertical integration, long operating history, and established regional presence. The outlook remains heavily dependent on commodity price movements and China's industrial demand, with environmental regulations and production costs representing ongoing challenges to sustainable profitability improvement.

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