investorscraft@gmail.com

Intrinsic ValueTianqi Lithium Corporation (9696.HK)

Previous CloseHK$49.42
Intrinsic Value
Upside potential
Previous Close
HK$49.42

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

Tianqi Lithium Corporation operates as a vertically integrated lithium producer specializing in the extraction, processing, and global distribution of lithium compounds essential for energy storage and industrial applications. The company's core revenue model centers on converting lithium resources from its strategic assets, including the Greenbushes mine in Australia and investments in Chilean operations, into high-purity battery-grade lithium carbonate, lithium hydroxide, and specialty lithium products. As a key supplier to the electric vehicle battery supply chain, Tianqi leverages its technical expertise in lithium conversion and long-term offtake agreements to maintain competitive positioning. The company faces intense competition from other major producers but benefits from integrated operations and scale advantages. Market dynamics are heavily influenced by lithium price volatility, EV adoption rates, and geopolitical factors affecting critical mineral supply chains. Tianqi's strategic focus remains on maintaining production efficiency while navigating the cyclical nature of commodity markets through cost leadership and customer diversification.

Revenue Profitability And Efficiency

The company reported revenue of HKD 13.06 billion for the period, reflecting its significant scale in lithium production. However, profitability was severely impacted with a net loss of HKD 7.90 billion, indicating substantial margin compression amid challenging lithium market conditions. Operating cash flow remained robust at HKD 5.55 billion, demonstrating the underlying cash generation capability despite the reported accounting losses.

Earnings Power And Capital Efficiency

Tianqi's earnings power was significantly constrained by the dramatic downturn in lithium prices, resulting in negative diluted EPS of HKD 4.82. The company maintained substantial capital expenditures of HKD 4.52 billion, reflecting ongoing investments in production capacity and operational improvements. This investment level indicates management's long-term commitment to maintaining competitive positioning despite current market headwinds.

Balance Sheet And Financial Health

The balance sheet shows HKD 5.77 billion in cash and equivalents against total debt of HKD 14.92 billion, indicating moderate leverage. The cash position provides some buffer against market volatility, though debt levels require careful management given the cyclical nature of commodity businesses. The company's financial flexibility is supported by its operational cash generation capacity.

Growth Trends And Dividend Policy

Despite current challenges, long-term growth prospects remain tied to global electric vehicle adoption and energy storage demand. The company maintained a dividend payment of HKD 1.48 per share, suggesting management's confidence in the long-term fundamentals of the lithium market and commitment to shareholder returns despite the current downturn in profitability.

Valuation And Market Expectations

With a market capitalization of HKD 67.86 billion and a beta of 0.885, the market appears to be pricing in recovery expectations beyond current depressed earnings. The valuation reflects optimism about long-term lithium demand growth despite near-term price volatility and competitive pressures in the industry.

Strategic Advantages And Outlook

Tianqi's strategic advantages include vertical integration, high-quality resource assets, and technical expertise in lithium processing. The outlook remains cautiously optimistic, dependent on lithium price recovery and sustained EV market growth. The company's ability to navigate commodity cycles while maintaining operational excellence will be critical for long-term success.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket 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