investorscraft@gmail.com

Intrinsic ValueMetallurgical Corporation of China Ltd. (601618.SS)

Previous Close$3.13
Intrinsic Value
Upside potential
Previous Close
$3.13

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

Metallurgical Corporation of China Ltd. (MCC) is a diversified industrial conglomerate operating primarily in engineering contracting, property development, equipment manufacturing, and resource development. Its core revenue model is built on large-scale project execution, with its Engineering Contracting segment providing comprehensive services for metallurgical and non-metallurgical infrastructure projects globally. The company leverages its integrated value chain, where equipment manufacturing supports its contracting operations, while property development and resource extraction provide additional revenue streams and vertical integration. MCC holds a formidable position within China's state-driven industrial landscape, often securing major contracts tied to national infrastructure and Belt and Road Initiative projects. Its market position is characterized by its scale, government affiliations, and capability to execute complex, capital-intensive projects that few competitors can match, though it operates in highly competitive and cyclical sectors.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 552.0 billion, demonstrating its massive operational scale. However, net income of CNY 6.7 billion indicates relatively thin net margins of approximately 1.2%, which is characteristic of capital-intensive contracting and development businesses. Operating cash flow of CNY 7.8 billion was positive but modest relative to revenue, reflecting the working capital demands of large, long-term projects.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.33 reflects the company's earnings power after accounting for its large share count. The positive operating cash flow, though overshadowed by significant capital expenditures of CNY -6.9 billion, indicates that core operations are generating cash, but substantial reinvestment is required to maintain and grow its asset-heavy business model across its diverse segments.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 52.6 billion. Total debt of CNY 78.6 billion is manageable given the company's scale and state-backed profile. The financial structure appears stable, supporting its ongoing project commitments and capital expenditure needs.

Growth Trends And Dividend Policy

The company maintains a dividend policy, distributing CNY 0.056 per share. Future growth is likely tied to continued infrastructure investment in China and internationally, particularly in emerging markets. Its diverse business segments provide some insulation against downturns in any single market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 68.3 billion, the stock trades at a significant discount to its annual revenue, reflecting market expectations of continued low margins and the cyclical nature of its core industries. A beta of 1.051 indicates stock volatility roughly in line with the broader market.

Strategic Advantages And Outlook

MCC's strategic advantages include its integrated service offering, entrenched position in China's industrial policy, and extensive experience in executing mega-projects. The outlook is cautiously optimistic, dependent on sustained global infrastructure demand and the company's ability to manage costs and working capital efficiently across its diversified operations.

Sources

Company DescriptionProvided Financial 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