investorscraft@gmail.com

Intrinsic ValueChina Kings Resources Group Co.,Ltd. (603505.SS)

Previous Close$19.87
Intrinsic Value
Upside potential
Previous Close
$19.87

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

China Kings Resources Group operates as a specialized fluorite mining and development company in China, focusing exclusively on the extraction and processing of this critical industrial mineral. The company generates revenue through the production and sale of various fluorite products, including acid grade fine powder for fluorine chemical production, high-grade lump ore for steel smelting and ceramics, metallurgical grade powder for pellet manufacturing, and common ore for further processing. Operating within the basic materials sector, the company serves diverse industrial segments including energy and materials, metallurgy, chemical manufacturing, building materials, and optical industries. Its market position is defined by its specialized focus on fluorite resources, which are essential raw materials for multiple downstream industries, particularly in the chemical and metallurgical sectors where fluorite serves as a fundamental input for various production processes.

Revenue Profitability And Efficiency

The company generated CNY 2.75 billion in revenue with net income of CNY 257 million, representing a net margin of approximately 9.3%. Operating cash flow of CNY 547.5 million demonstrates solid cash generation from core operations, though significant capital expenditures of CNY 933 million indicate substantial ongoing investment in mining infrastructure and development projects to support future production capacity.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.31, the company maintains moderate earnings power relative to its market capitalization. The substantial capital expenditure program, nearly double the operating cash flow, reflects aggressive investment in mining assets and development projects, suggesting a focus on long-term production capacity expansion rather than immediate capital returns.

Balance Sheet And Financial Health

The balance sheet shows CNY 386.7 million in cash against total debt of CNY 2.24 billion, indicating leveraged financial positioning typical of mining companies funding development projects. The debt level appears manageable given the company's cash generation capacity and ongoing investment in productive mining assets within the specialized fluorite sector.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.10714 per share, providing income to shareholders while balancing capital retention for growth initiatives. The significant capital expenditure program suggests management prioritizes expansion and development of mining operations to capture growth opportunities in the fluorite market, particularly given the mineral's industrial importance.

Valuation And Market Expectations

Trading at a market capitalization of CNY 14.7 billion, the company's valuation reflects investor expectations for continued growth in fluorite demand across industrial applications. The low beta of 0.33 suggests the stock exhibits lower volatility than the broader market, potentially appealing to investors seeking exposure to specialized industrial materials with reduced market correlation.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on fluorite mining, a critical input for multiple industrial processes. Its position in the Chinese market provides access to growing domestic demand while facing typical mining sector challenges including capital intensity, regulatory requirements, and commodity price fluctuations that will influence future performance.

Sources

Company financial statementsStock exchange disclosuresPublic company filings

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