investorscraft@gmail.com

Intrinsic ValuePingdingshan Tianan Coal. Mining Co., Ltd. (601666.SS)

Previous Close$8.59
Intrinsic Value
Upside potential
Previous Close
$8.59

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

Pingdingshan Tianan Coal Mining operates as a vertically integrated coal producer in China's energy sector, specializing in the mining, washing, processing, and distribution of various coal products including coking, fat, steam, and refined coal. The company serves critical industrial and energy markets, leveraging its strategic location in Pingdingshan—a major coal-producing region—to supply raw materials for steel production, power generation, and chemical manufacturing. As a subsidiary of China Pingmei Shenma Energy and Chemical Group, it benefits from established supply chains and operational synergies within the state-owned enterprise framework. The company maintains a stable market position through its diversified product portfolio and long-term customer relationships, though it operates in a cyclical industry subject to government policies on energy security and environmental regulations. Its integrated operations from extraction to processing provide cost advantages and quality control, positioning it as a reliable supplier in China's domestic coal market.

Revenue Profitability And Efficiency

The company generated CNY 30.3 billion in revenue with net income of CNY 2.35 billion, reflecting a net margin of approximately 7.8%. Operating cash flow of CNY 5.72 billion demonstrates solid cash generation from core operations, though capital expenditures of CNY 6.12 billion indicate significant ongoing investment in maintaining and expanding mining operations.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.91 reflects the company's earnings capacity relative to its share base. The substantial capital expenditure program, which exceeded operating cash flow, suggests aggressive investment in production capacity and operational efficiency improvements, potentially positioning for future growth in China's energy market.

Balance Sheet And Financial Health

The company maintains CNY 9.31 billion in cash against total debt of CNY 20.6 billion, indicating moderate leverage. The cash position provides liquidity for operations and debt servicing, though the debt level requires careful management given the cyclical nature of the coal industry and potential regulatory changes.

Growth Trends And Dividend Policy

The dividend per share of CNY 0.60 represents a payout ratio of approximately 66%, indicating a shareholder-friendly distribution policy. The significant capital expenditure suggests management is balancing returning capital to shareholders with reinvesting in the business for sustained production capacity.

Valuation And Market Expectations

With a market capitalization of CNY 18.8 billion and a beta of 0.31, the market appears to value the company as a relatively stable energy play compared to broader market volatility. The valuation reflects expectations of steady cash flows from established coal operations despite industry headwinds.

Strategic Advantages And Outlook

The company benefits from vertical integration and parent company support, providing operational stability. However, it faces challenges from China's energy transition policies and environmental regulations. Its future depends on balancing traditional coal operations with potential diversification into cleaner energy solutions.

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