investorscraft@gmail.com

Intrinsic ValueNingbo Jintian Copper(Group) Co., Ltd. (601609.SS)

Previous Close$11.91
Intrinsic Value
Upside potential
Previous Close
$11.91

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

Ningbo Jintian Copper (Group) Co., Ltd. is a prominent integrated copper processor operating within China's basic materials sector. The company's core revenue model is built on the manufacturing and sale of a diverse portfolio of copper products, including copper wires, bars, cathodes, tubes, and specialized alloys, alongside involvement in non-ferrous metal trading. This positions it as a key player in the industrial supply chain, catering to demand from construction, electronics, and manufacturing industries. Its comprehensive product range, sold under the established Zhejiang brand, and its foundational role since 1986 provide a stable market presence. The company's operations in high-tech materials and trading further diversify its revenue streams, enhancing its resilience against commodity price fluctuations and solidifying its role as a significant domestic supplier in a critical global commodity market.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 124.16 billion, demonstrating significant scale within its sector. However, net income of CNY 462 million indicates very thin margins, which is characteristic of commodity processing businesses. Operating cash flow of CNY 1.54 billion was positive, but capital expenditures of CNY -903 million represent a significant reinvestment into the business, impacting free cash flow generation.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.31, reflecting the modest bottom-line profitability on a per-share basis. The capital-intensive nature of the operations is evident from the high level of capital expenditures, which suggests a focus on maintaining and potentially expanding production capacity. The efficiency of these investments in driving future earnings growth is a key metric for monitoring.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.63 billion against a considerable total debt of CNY 9.24 billion. This elevated debt level is a notable feature of its financial structure, likely used to finance working capital and capital expenditures inherent to its capital-intensive operations. The company's financial health is dependent on its ability to manage this leverage effectively.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.11. This payout represents a portion of its earnings, indicating a balanced approach between rewarding investors and retaining capital for operational needs and potential growth initiatives within the cyclical copper industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17.61 billion, the market valuation is significantly lower than the annual revenue, suggesting the market is applying a low multiple reflective of the thin-margin, cyclical nature of the business. A beta of 0.614 indicates the stock has been less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantages lie in its integrated processing capabilities, established brand, and diverse product portfolio within the essential copper market. Its outlook is intrinsically tied to global copper demand, commodity price cycles, and its ability to manage operational efficiency and leverage to navigate industry volatility successfully.

Sources

Company DescriptionProvided Financial Metrics

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