investorscraft@gmail.com

Intrinsic ValueChina Nonferrous Gold Limited (CNG.L)

Previous Close£1.30
Intrinsic Value
Upside potential
Previous Close
£1.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Nonferrous Gold Limited operates as a gold exploration and mining company, primarily focused on the Pakrut gold project in Tajikistan. The company, a subsidiary of China Nonferrous Metals Mining (Group) Co. Limited, leverages its strategic location in the mineral-rich Tien-Shan Fold belt to extract and develop gold resources. Its revenue model is centered on gold production, with operations spanning exploration, mine development, and extraction. The company operates in a highly competitive and capital-intensive sector, where geopolitical risks and commodity price volatility significantly influence profitability. Despite its niche focus, CNG.L benefits from the backing of its parent company, which provides financial and operational support. However, its market position remains constrained by its single-asset focus and the challenges of operating in a developing region with infrastructure and regulatory uncertainties. The gold mining industry demands high upfront investments and long development cycles, making CNG.L's success heavily dependent on efficient resource management and stable gold prices.

Revenue Profitability And Efficiency

In FY 2022, China Nonferrous Gold reported revenue of 68.5 million GBp, but incurred a net loss of 287.0 million GBp, reflecting operational challenges and cost pressures. The diluted EPS stood at -0.75 GBp, underscoring profitability struggles. Operating cash flow was positive at 8.9 million GBp, though capital expenditures of 7.6 million GBp indicate ongoing investment needs. The company’s efficiency metrics remain under pressure due to high debt and narrow margins.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its net loss position and negative EPS, highlighting inefficiencies in converting revenue into profit. Capital efficiency is further strained by significant total debt of 379.4 million GBp, which outweighs its cash reserves of 4.5 million GBp. The modest operating cash flow suggests limited ability to service debt or fund growth without external support.

Balance Sheet And Financial Health

China Nonferrous Gold’s balance sheet reflects financial strain, with total debt of 379.4 million GBp far exceeding its cash and equivalents of 4.5 million GBp. The high leverage ratio raises concerns about liquidity and solvency, particularly given the company’s recurring losses. Without dividend distributions, the focus remains on debt management and operational turnaround to stabilize its financial position.

Growth Trends And Dividend Policy

Growth prospects are tied to the Pakrut gold project, but the company’s FY 2022 performance shows limited traction. No dividends were paid, aligning with its loss-making status and need to conserve capital. Future growth hinges on improved gold prices, cost control, and potential expansion of mining activities, though geopolitical and operational risks persist.

Valuation And Market Expectations

With a market cap of approximately 4.97 million GBp and a beta of 0.099, the stock exhibits low volatility but also limited investor confidence. The negative earnings and high debt suggest the market assigns a discounted valuation, reflecting skepticism about near-term profitability. Investors likely await clearer signs of operational improvement or gold price recovery.

Strategic Advantages And Outlook

CNG.L’s strategic advantage lies in its parent company’s support and access to the Pakrut gold deposit. However, the outlook remains cautious due to financial leverage, operational inefficiencies, and external risks. Success depends on stabilizing production, reducing costs, and navigating geopolitical challenges. Long-term viability will require sustained gold price strength and disciplined capital allocation.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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