investorscraft@gmail.com

Intrinsic ValueHainan Mining Co., Ltd. (601969.SS)

Previous Close$12.61
Intrinsic Value
Upside potential
Previous Close
$12.61

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

Hainan Mining Co., Ltd. operates as a specialized iron ore producer within China's basic materials sector, focusing on the extraction, processing, and sale of iron ore products to domestic steel manufacturers. Its core revenue model is derived from selling various ore products, including lump ore, fine ore, and iron ore concentrate, which are critical raw materials for steel production. The company is strategically positioned to serve the massive Chinese steel industry, which is the largest globally, though it operates on a smaller scale compared to state-owned giants. Its market position is inherently tied to the cyclical demand from steelmakers, regional infrastructure development, and national industrial policies. Operating from its base in Shilu, the company leverages its integrated mining and processing capabilities to supply essential inputs, competing on factors like ore quality, logistical efficiency, and cost management within a competitive and capital-intensive landscape.

Revenue Profitability And Efficiency

In FY 2024, the company reported revenue of CNY 4.07 billion with a net income of CNY 706 million, indicating a healthy net profit margin of approximately 17.4%. Operating cash flow was strong at CNY 1.39 billion, significantly exceeding net income and underscoring robust cash generation from core operations, which supports operational efficiency and liquidity management.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CNY 0.36. Capital expenditures of CNY -1.61 billion reflect substantial investment in maintaining and expanding mining operations, which is typical for capital-intensive extractive industries, though it resulted in negative free cash flow after accounting for operating cash flow.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.94 billion against total debt of CNY 2.05 billion, indicating a manageable leverage profile with cash nearly covering debt obligations. This suggests financial stability, though the company operates in a cyclical sector requiring careful capital management.

Growth Trends And Dividend Policy

Growth is tied to iron ore demand cycles and steel production trends in China. The company paid a dividend of CNY 0.10 per share, reflecting a commitment to shareholder returns, supported by its profitability and cash flow generation despite the capital-intensive nature of its operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.75 billion and a beta of 1.15, the market prices the stock with higher volatility than the broader market, reflecting sensitivity to commodity cycles and economic growth expectations in China's industrial sector.

Strategic Advantages And Outlook

The company's strategic advantages include its integrated operations and focus on serving the domestic steel industry. The outlook depends on sustained demand for steel in China, though it faces risks from commodity price fluctuations, environmental regulations, and competition from larger miners.

Sources

Company annual reportShanghai Stock Exchange 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