investorscraft@gmail.com

Intrinsic ValueXimei Resources Holding Limited (9936.HK)

Previous CloseHK$8.94
Intrinsic Value
Upside potential
Previous Close
HK$8.94

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

Ximei Resources Holding Limited is a specialized chemical producer operating within the critical minerals sector, focusing on the refining and sale of tantalum- and niobium-based metallurgical products. Its core revenue model integrates direct sales of high-purity oxides, powders, and bars with value-added toll processing services for customer-supplied ores. The company serves a global clientele across China, the United States, and Europe, catering to advanced manufacturing industries that require these essential elements for electronics, aerospace, and superalloys. Ximei's strategic positioning is built on its integrated production capabilities, from ore processing to high-value finished products, allowing it to capture margins along the value chain. Founded in 2006 and based in Yingde, China, it leverages its geographic presence in a key resource region to secure raw materials and serve both domestic and international markets, positioning itself as a specialized supplier in a niche but technologically vital segment of the basic materials industry.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 1.82 billion for the period, demonstrating significant scale in its niche market. Profitability was solid with a net income of HKD 124.2 million, though operating cash flow of HKD 119.0 million was slightly constrained relative to earnings, indicating potential working capital investments or timing differences in the conversion of profits to cash.

Earnings Power And Capital Efficiency

Ximei generated diluted earnings per share of HKD 0.35, reflecting its earnings power from core operations. Capital expenditures were modest at HKD 21.3 million, suggesting a capital-light business model or a period of lower investment, which supports free cash flow generation and efficient allocation of capital.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 182.0 million against total debt of HKD 607.3 million, indicating a leveraged but manageable financial structure. The company's beta of 0.321 suggests lower volatility relative to the market, which may appeal to risk-averse investors in the basic materials sector.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach by declaring a dividend of HKD 0.0556 per share. This distribution, coupled with its market capitalization of approximately HKD 2.20 billion, indicates a commitment to returning capital while potentially retaining earnings for future growth initiatives in its specialized chemical production.

Valuation And Market Expectations

Trading on the Hong Kong Stock Exchange with a market cap of HKD 2.20 billion, the market values Ximei as a established player in its niche. The current valuation reflects expectations for stable demand for its critical mineral products, though it operates in a cyclical industry sensitive to global industrial production and technological adoption rates.

Strategic Advantages And Outlook

Ximei's key advantages include its integrated production process, longstanding industry presence since 2006, and global customer base. The outlook depends on sustained demand for tantalum and niobium in high-tech applications, with potential growth driven by expansion in electronics and renewable energy sectors, though subject to commodity price fluctuations and geopolitical factors affecting supply chains.

Sources

Company Annual ReportHong Kong Stock Exchange 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