investorscraft@gmail.com

Intrinsic ValueChina Gold International Resources Corp. Ltd. (CGG.TO)

Previous Close$32.66
Intrinsic Value
Upside potential
Previous Close
$32.66

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 Gold International Resources Corp. Ltd. operates as a mid-tier gold and base metal mining company with a strategic focus on mineral-rich regions in China. The company's core revenue model is driven by its ownership of two key assets: the Chang Shan Hao gold mine in Inner Mongolia and the Jiama copper-gold polymetallic mine in Tibet. These mines produce a diversified mix of precious and base metals, including gold, copper, molybdenum, silver, lead, and zinc, positioning the company as a significant player in China's mining sector. China Gold International benefits from its affiliation with its parent company, China National Gold Group, which provides operational and financial support, enhancing its market credibility. The company's focus on resource expansion and operational efficiency allows it to maintain a competitive position in the global mining industry, particularly in Asia. Its vertically integrated operations and access to China's domestic market further strengthen its ability to navigate commodity price volatility and regulatory environments.

Revenue Profitability And Efficiency

In its latest fiscal year, China Gold International reported revenue of CAD 756.6 million, with net income of CAD 62.7 million, reflecting a net margin of approximately 8.3%. The company generated CAD 306.9 million in operating cash flow, demonstrating strong cash conversion from its mining operations. Capital expenditures totaled CAD 84.6 million, indicating ongoing investment in mine development and operational efficiency.

Earnings Power And Capital Efficiency

The company's diluted EPS stood at CAD 0.16, supported by stable production volumes and cost management. With a market capitalization of CAD 4.19 billion and a beta of 1.376, China Gold International exhibits higher volatility relative to the broader market, typical of commodity-linked equities. The firm's ability to sustain profitability amid fluctuating metal prices highlights its operational resilience.

Balance Sheet And Financial Health

China Gold International maintains a balanced financial structure, with CAD 183.8 million in cash and equivalents against total debt of CAD 743.1 million. The company's leverage appears manageable given its cash flow generation and asset base. Its liquidity position supports ongoing capital requirements and potential expansion initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CAD 0.07 per share. Growth prospects are tied to metal price trends and operational expansions at its key mines. Future performance will depend on its ability to optimize production and manage input cost pressures.

Valuation And Market Expectations

Trading on the TSX, China Gold International is valued at CAD 4.19 billion, reflecting investor expectations tied to gold and base metal prices. The stock's beta suggests heightened sensitivity to commodity cycles and macroeconomic factors influencing precious metals demand.

Strategic Advantages And Outlook

China Gold International benefits from its strategic assets in mineral-rich regions and its affiliation with a state-backed parent company. The outlook remains cautiously optimistic, contingent on stable metal prices and efficient mine operations. The company's focus on cost control and resource expansion positions it to capitalize on long-term demand for precious and base metals.

Sources

Company filings, TSX disclosures, Bloomberg

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