investorscraft@gmail.com

Intrinsic ValueZijin Mining Group Company Limited (601899.SS)

Previous Close$40.14
Intrinsic Value
Upside potential
Previous Close
$40.14

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

Zijin Mining Group is a globally significant, China-based mining conglomerate operating primarily in the gold sector while maintaining a diversified portfolio of base and precious metals. Its core revenue model is built on the entire mineral value chain, from prospecting and exploration to mining, processing, and sales of finished products like gold bullion and copper cathodes. The company leverages its extensive in-house geological expertise to discover and develop resources, creating a low-cost advantage. Within the global mining industry, Zijin has established itself as a major player through aggressive international acquisitions, expanding its asset base beyond China into key mining regions worldwide. This strategy has solidified its position as one of the world's top-tier gold producers and a leading Chinese multinational miner. Its market strength is derived from its operational scale, vertical integration, and strategic focus on securing long-life, high-quality mineral assets to drive sustainable production growth and cost leadership in a cyclical commodity market.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 303.6 billion for the period, demonstrating its massive operational scale. Net income reached CNY 32.1 billion, translating to a healthy net profit margin of approximately 10.6%. This indicates effective cost management and the ability to convert top-line growth into substantial bottom-line profitability despite the capital-intensive nature of the mining industry.

Earnings Power And Capital Efficiency

Zijin generated strong operating cash flow of CNY 48.9 billion, significantly covering its capital expenditures of CNY 24.8 billion. This implies a solid capacity to fund its growth projects and investments internally. The diluted EPS of CNY 1.20 reflects the company's earnings power distributed across its large share base, showcasing efficient capital allocation to shareholder returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 31.7 billion against total debt of CNY 130.0 billion. This elevated debt level is typical for a mining company funding large-scale expansion and acquisitions. The company's ability to generate strong cash flows is crucial for servicing this debt and maintaining financial flexibility in a cyclical industry.

Growth Trends And Dividend Policy

The company has a stated dividend per share of CNY 0.28, indicating a commitment to returning capital to shareholders. Its growth trajectory is likely fueled by both organic project development and strategic acquisitions, as evidenced by its substantial capital expenditure program, positioning it for future production increases.

Valuation And Market Expectations

With a market capitalization of approximately CNY 676.6 billion, the market assigns a significant premium to the company's asset base and future cash flow potential. A beta of 1.46 confirms the stock's high sensitivity to broader market movements and commodity price cycles, reflecting inherent sector volatility in its valuation.

Strategic Advantages And Outlook

Zijin's key advantages include its vertical integration, global asset diversification, and strong in-house exploration capabilities. The outlook is tied to global metal demand and prices, but its low-cost operations and growth projects provide a buffer against market downturns and position it to capitalize on long-term commodity cycles.

Sources

Company Annual ReportPublic Financial Disclosures

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