XHKG1091
Market cap165mUSD
Dec 27, Last price
0.38HKD
1D
-2.60%
1Q
-6.25%
Jan 2017
-26.47%
IPO
-86.80%
Name
South Manganese Investment Ltd
Chart & Performance
Profile
South Manganese Investment Limited, an investment holding company, engages in manganese mining, ore processing, and downstream processing operations in Mainland China, the rest of Asia, Europe, and North America. It operates through four segments: Manganese Mining, EMM and Alloying Materials Production, Battery Materials Production, and Other Business. The Manganese Mining segment mines and produces manganese products, including manganese concentrate, and natural discharging manganese powder and sand. This segment also has interests in the Daxin mine located to the west of Daxin County in Guangxi; the Tiandeng manganese mine located to the north of Tiandeng County in Guangxi; the Waifu manganese mine located in Jingxi, Guangxi; the Changgou manganese mine located in Guizhou; and the Bembélé manganese mine located to the north of Ndjolé town in the Moyen-Ogooue Province of Gabon. The EMM and Alloying Materials segment mines and processes ores used in hydrometallurgical processing activities for the production of electrolytic manganese metal (EMM) and manganese briquette, and pyrometallurgical processing for the production of silicomanganese alloys. The Battery Materials segment manufactures and sells battery materials products, including Electrolytic Manganese Dioxide (EMD), manganese sulfate, lithium manganese oxide, and lithium nickel cobalt manganese oxide. The Other Business segment trades in various commodities, such as manganese ores, EMM, manganese alloys, and non-manganese metals, as well as sells scraps, rents investment properties and leasehold lands, and invests in companies engaged in the mining and production of non-manganese metals. It also manufactures and sells equipment, develops properties, and produces sulphuric acid and steam. The company was formerly known as CITIC Dameng Holdings Limited and changed its name to South Manganese Investment Limited in February 2021. The company was incorporated in 2005 and is headquartered in Admiralty, Hong Kong.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 17,133,960 6.87% | 16,031,885 24.95% | 12,830,762 193.77% | |||||||
Cost of revenue | 17,096,883 | 15,546,880 | 11,296,924 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 37,077 | 485,005 | 1,533,838 | |||||||
NOPBT Margin | 0.22% | 3.03% | 11.95% | |||||||
Operating Taxes | 37,544 | 52,565 | 208,751 | |||||||
Tax Rate | 101.26% | 10.84% | 13.61% | |||||||
NOPAT | (467) | 432,440 | 1,325,087 | |||||||
Net income | 64,144 -80.91% | 336,091 -26.07% | 454,583 -199.29% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 4,162,856 | 3,266,892 | 3,623,953 | |||||||
Long-term debt | 1,185,770 | 1,585,824 | 532,549 | |||||||
Deferred revenue | 45,036 | 64,595 | 54,527 | |||||||
Other long-term liabilities | 104,325 | 106,120 | 112,456 | |||||||
Net debt | 4,091,782 | 3,487,018 | 2,904,248 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (319,820) | 935,906 | 1,595,056 | |||||||
CAPEX | (530,028) | (1,047,678) | (706,390) | |||||||
Cash from investing activities | (498,818) | (921,119) | (775,166) | |||||||
Cash from financing activities | 655,090 | 239,901 | (951,001) | |||||||
FCF | (895,864) | 322,813 | 1,312,713 | |||||||
Balance | ||||||||||
Cash | 1,147,131 | 1,175,489 | 1,045,362 | |||||||
Long term investments | 109,713 | 190,209 | 206,892 | |||||||
Excess cash | 400,146 | 564,104 | 610,716 | |||||||
Stockholders' equity | 237,027 | 157,645 | 585,994 | |||||||
Invested Capital | 7,861,313 | 7,176,679 | 6,532,737 | |||||||
ROIC | 6.31% | 19.81% | ||||||||
ROCE | 0.45% | 6.45% | 21.13% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,428,459 | 3,428,459 | 3,428,459 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 487,847 | 929,623 | 2,080,811 | |||||||
EV/EBITDA | ||||||||||
Interest | 240,930 | 198,965 | 198,795 | |||||||
Interest/NOPBT | 649.81% | 41.02% | 12.96% |