investorscraft@gmail.com

Intrinsic ValueCMOC Group Limited (603993.SS)

Previous Close$24.33
Intrinsic Value
Upside potential
Previous Close
$24.33

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

CMOC Group Limited operates as a diversified mining and metals company with a vertically integrated business model spanning exploration, production, processing, and marketing of mineral resources. The company's core operations are segmented into copper and gold products, niobium and phosphorus products, copper and cobalt products, and metals trading, positioning it as a significant player in the global industrial materials sector. CMOC leverages its extensive mining assets and processing capabilities to serve various industrial end-markets, including construction, automotive, electronics, and agriculture. The company's strategic focus on critical minerals like cobalt and niobium enhances its relevance in emerging technologies and sustainable energy applications. With headquarters in Luoyang, China, CMOC maintains a strong domestic presence while operating internationally, particularly in copper and cobalt-rich regions, allowing it to benefit from global commodity cycles and supply chain dynamics. Its integrated approach provides cost advantages and market stability across commodity price fluctuations.

Revenue Profitability And Efficiency

CMOC generated substantial revenue of CNY 213.0 billion in the latest fiscal year, demonstrating its scale in the mining sector. The company achieved net income of CNY 13.5 billion, reflecting operational efficiency despite commodity market volatility. Strong operating cash flow of CNY 32.4 billion indicates robust cash generation from core mining activities, supporting ongoing operations and strategic investments.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.63, reflecting its earnings capacity relative to its substantial share base. CMOC maintained disciplined capital allocation with capital expenditures of CNY 4.9 billion, indicating focused investment in productive assets. The company's ability to generate significant operating cash flow relative to its capital requirements demonstrates efficient capital deployment in the capital-intensive mining industry.

Balance Sheet And Financial Health

CMOC maintains a solid liquidity position with cash and equivalents of CNY 30.4 billion, providing ample financial flexibility. Total debt stands at CNY 30.2 billion, resulting in a nearly balanced debt-to-cash position. This conservative financial structure supports the company's ability to navigate commodity price cycles while maintaining operational stability and investment capacity.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.255, reflecting a balanced approach to capital allocation. CMOC's growth trajectory is supported by its diversified mineral portfolio and exposure to critical minerals driving global energy transition. The company's scale and operational efficiency position it to capitalize on long-term demand trends in copper, cobalt, and other industrial materials.

Valuation And Market Expectations

With a market capitalization of approximately CNY 283.3 billion, CMOC trades at a beta of 1.325, indicating higher volatility than the broader market, typical for commodity-based companies. The valuation reflects market expectations for continued demand in industrial metals and the company's ability to maintain profitability through commodity cycles. Investor sentiment appears to balance growth potential against inherent cyclicality in the mining sector.

Strategic Advantages And Outlook

CMOC's integrated operations and diversified mineral portfolio provide competitive advantages in cost management and market positioning. The company's exposure to critical minerals for electric vehicles and renewable energy supports long-term growth prospects. Strategic focus on operational efficiency and balanced financial management positions CMOC to navigate market cycles while capitalizing on global decarbonization trends and infrastructure development demands.

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