investorscraft@gmail.com

Intrinsic ValueJinduicheng Molybdenum Co., Ltd. (601958.SS)

Previous Close$20.52
Intrinsic Value
Upside potential
Previous Close
$20.52

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

Jinduicheng Molybdenum operates as a vertically integrated molybdenum producer specializing in the extraction, processing, and distribution of molybdenum-based products across global markets. The company's core revenue model derives from selling molybdenum furnace products, chemical compounds, and metal products to diverse industrial sectors including steel manufacturing, petrochemicals, aerospace, and electronics. As a subsidiary of Jinduicheng Molybdenum Group, the firm leverages extensive mining assets and processing capabilities to maintain cost leadership while serving both domestic Chinese and international customers with high-purity molybdenum materials essential for alloy strengthening, corrosion resistance, and high-temperature applications. Its market position is strengthened by comprehensive product offerings ranging from roasted molybdenum concentrate to specialized targets for coating industries, positioning it as a key supplier in the global molybdenum value chain where demand is driven by infrastructure development and advanced manufacturing requirements.

Revenue Profitability And Efficiency

The company generated CNY 13.57 billion in revenue with robust profitability, achieving net income of CNY 2.98 billion representing a 22% net margin. Operating cash flow of CNY 3.72 billion significantly exceeded capital expenditures, demonstrating strong cash conversion efficiency and operational effectiveness in its capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.92 reflects solid earnings power, supported by efficient operations and favorable molybdenum market conditions. The minimal capital expenditure relative to operating cash flow indicates high capital efficiency and disciplined investment in maintaining production capacity rather than aggressive expansion.

Balance Sheet And Financial Health

The balance sheet exhibits exceptional strength with CNY 5.69 billion in cash and equivalents against minimal total debt of CNY 59.87 million. This conservative leverage profile provides significant financial flexibility and resilience to commodity price cycles while supporting ongoing operational requirements.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.40, representing a payout ratio of approximately 43% based on current EPS. This balanced capital allocation strategy supports both income returns to investors and retained earnings for operational needs.

Valuation And Market Expectations

With a market capitalization of CNY 50.66 billion and a beta of 0.576, the market appears to value the company as a relatively stable commodity producer. The valuation reflects expectations of sustained demand from steel and industrial sectors despite cyclical commodity price movements.

Strategic Advantages And Outlook

The company's strategic advantages include vertical integration, diverse product portfolio, and strong parent company support. Its outlook remains tied to global industrial demand, particularly in steel production and advanced manufacturing sectors where molybdenum's properties are essential for high-performance applications.

Sources

Company annual reportsStock exchange disclosuresFinancial market 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