Nanjing Hanrui Cobalt Co.,Ltd. (300618.SZ) Bundle
Nanjing Hanrui Cobalt Co., Ltd. (300618.SZ) presents a mixed but compelling financial picture for investors: 2024 revenue climbed to 5.95 billion yuan (up 24.25% YoY) while TTM revenue as of Sept 30, 2025 rose to 6.64 billion yuan (a 26.40% YoY gain), Q3‑2025 revenue reached 1.703 billion yuan (+4.99% YoY) and nine‑month 2025 sales totaled 4.871 billion yuan (+16.49% YoY); profitability shows a 2024 net profit attributable to shareholders of 202 million yuan (net margin ~3.48%, operating margin 2.77%), TTM EBITDA of 427.76 million yuan and EPS of 0.88 yuan, while valuation reads a TTM P/E of 50.12, forward P/E 39.01, P/S 2.23 and market cap about 13.65 billion yuan; the balance sheet holds cash & equivalents of 1.849 billion yuan against total debt of 1.83 billion yuan (debt/equity 0.31) but a negative net cash of 745.64 million yuan, current and quick ratios of 1.40 and 0.56 respectively, ROA 2.18% and ROE 4.49%, and key operational risks include a roughly 10‑month delay to March 2026 on the 20,000 mt/year high‑grade nickel matte project plus commodity, regulatory and environmental exposures - read on to unpack what these figures mean for risk and upside.
Nanjing Hanrui Cobalt Co.,Ltd. (300618.SZ) - Revenue Analysis
- 2024 full-year revenue: 5.95 billion yuan (↑ 24.25% YoY)
- 2025 first three quarters revenue: 4.871 billion yuan (↑ 16.49% YoY)
- Q3 2025 revenue: 1.703 billion yuan (↑ 4.99% YoY)
- TTM revenue as of 2025-09-30: 6.64 billion yuan (↑ 26.40% YoY)
- Revenue per employee: ≈ 3.36 million yuan (1,974 employees)
- Price-to-Sales (P/S) ratio: 2.23
| Period | Revenue (billion yuan) | YoY Change | Notes |
|---|---|---|---|
| Full Year 2024 | 5.95 | +24.25% | Annual reported |
| Q1-Q3 2025 | 4.871 | +16.49% | First nine months |
| Q3 2025 | 1.703 | +4.99% | Quarterly performance |
| TTM (to 2025-09-30) | 6.64 | +26.40% | Trailing twelve months |
| Employees | 1,974 | - | Headcount for revenue per employee |
| Revenue per employee | 3.36 million yuan | - | Revenue / employees |
| P/S Ratio | 2.23 | - | Market valuation metric |
- Growth dynamics: TTM growth (26.40%) exceeds 2024 annual growth (24.25%), signaling acceleration into late 2024-mid 2025.
- Quarteral moderation: Q3 2025 growth (4.99%) lags the YTD pace, suggesting either seasonal softness or near-term margin/price pressure.
- Productivity: ~3.36 million yuan revenue per employee indicates capital-light, high-revenue-per-head operations relative to many industrial peers.
- Valuation context: P/S = 2.23 sets a baseline for comparing market expectations versus peers and historical multiples.
Nanjing Hanrui Cobalt Co.,Ltd. (300618.SZ) - Profitability Metrics
Nanjing Hanrui Cobalt's 2024 profitability showed meaningful improvement year-over-year, driven by higher net profit and stable gross margins amid operational pressures. Key trailing-twelve-month (TTM) figures and 2024 highlights provide a snapshot of operational efficiency and shareholder returns.- 2024 net profit attributable to shareholders: ¥202 million (↑45.85% vs. prior year)
- Net profit margin (2024): ~3.48%
- Operating margin (2024): 2.77%
- TTM return on assets (ROA): 2.18%
- TTM return on equity (ROE): 4.49%
- TTM earnings per share (EPS): ¥0.88
- TTM gross profit: ¥838.5 million
- TTM EBITDA: ¥427.76 million
| Metric | Value |
|---|---|
| Net profit (2024, attributable) | ¥202,000,000 |
| YoY net profit growth | +45.85% |
| Net profit margin (2024) | 3.48% |
| Operating margin (2024) | 2.77% |
| Gross profit (TTM) | ¥838,500,000 |
| EBITDA (TTM) | ¥427,760,000 |
| ROA (TTM) | 2.18% |
| ROE (TTM) | 4.49% |
| EPS (TTM) | ¥0.88 |
- Profitability drivers: margin recovery reflected in net profit growth while operating margin remained modest, indicating cost or pricing pressures offsetting revenue gains.
- Cash-flow proxy: EBITDA of ¥427.76M suggests operational cash-generation capacity that outpaces accounting net income, supporting reinvestment or deleveraging options.
- Return context: ROE of 4.49% and ROA of 2.18% signal moderate capital efficiency relative to peers in specialty materials and battery supply chains.
Nanjing Hanrui Cobalt Co.,Ltd. (300618.SZ) - Debt vs. Equity Structure
Key balance-sheet and leverage metrics as of March 31, 2025, provide a snapshot of Nanjing Hanrui Cobalt's liquidity, leverage and ability to service debt.
| Metric | Amount (CNY) | Notes |
|---|---|---|
| Cash & Cash Equivalents | 1,849,000,000 | Highly liquid reserves |
| Short-term Investments | 860,000,000 | Includes marketable securities |
| Trading Asset Securities | 260,000,000 | Part of short-term investment portfolio |
| Total Debt (short + long-term) | 1,830,000,000 | Borrowings and long-term obligations |
| Net Cash Position | -745,640,000 | Cash & equivalents minus total debt (negative = net debt) |
| Debt-to-Equity Ratio | 0.31 | Conservative leverage relative to equity |
| Interest Coverage Ratio | 5.81 | EBIT / Interest expense - adequate coverage |
- Liquidity mix: CNY 1.849bn in cash plus CNY 0.86bn in short-term investments provides near-term flexibility.
- Leverage profile: Total debt of CNY 1.83bn vs. equity results in a debt-to-equity ratio of 0.31, reflecting conservative capital structure.
- Net cash shortfall: A negative net cash position of CNY 745.64m indicates debt exceeds immediate cash resources despite sizable liquid assets.
- Debt servicing: Interest coverage of 5.81 suggests operating earnings sufficiently cover interest obligations with a comfortable buffer.
Investor considerations include working-capital management given the negative net cash position, the composition of short-term investments (CNY 260m in trading assets), and the low leverage indicated by a 0.31 debt-to-equity ratio. For additional company context see: Mission Statement, Vision, & Core Values (2026) of Nanjing Hanrui Cobalt Co.,Ltd.
Nanjing Hanrui Cobalt Co.,Ltd. (300618.SZ) Liquidity and Solvency
Nanjing Hanrui Cobalt's short-term liquidity and longer-term solvency present a mixed but generally stable picture. Key headline figures indicate the company can cover short-term obligations overall, but reliance on inventory and modest profitability temper the strength of that position.- Current ratio: 1.40 - the company has 1.40 yuan in current assets for each yuan of current liabilities, signaling an ability to meet near-term obligations.
- Quick ratio: 0.56 - excluding inventory, only 0.56 yuan of liquid assets per yuan of current liabilities, highlighting potential pressure if inventory cannot be converted quickly to cash.
- Cash and cash equivalents: ¥1.849 billion - a substantial liquidity buffer on the balance sheet.
- Operating cash flow: Positive - cash flow from operating activities is positive, supporting ongoing liquidity needs and operations.
- Net working capital: Positive - current assets exceed current liabilities, indicating short-term financial headroom.
- Return on equity (ROE): 4.49% - equity returns are modest, reflecting limited profitability relative to shareholders' equity.
| Metric | Value | Implication |
|---|---|---|
| Current Ratio | 1.40 | Adequate short-term coverage |
| Quick Ratio | 0.56 | Low immediate liquidity without inventory sales |
| Cash & Cash Equivalents | ¥1.849 billion | Strong cash buffer |
| Operating Cash Flow | Positive | Supports ongoing operations and liquidity |
| Net Working Capital | Positive | Short-term obligations covered |
| Return on Equity (ROE) | 4.49% | Modest shareholder returns |
- Interpretation for investors: liquidity cushions (notably ¥1.849B cash) and positive operating cash flow reduce immediate solvency risk, but the low quick ratio and modest ROE suggest investors should monitor inventory turnover, margin improvement, and capital efficiency.
- Related context and company background: Nanjing Hanrui Cobalt Co.,Ltd.: History, Ownership, Mission, How It Works & Makes Money
Nanjing Hanrui Cobalt Co.,Ltd. (300618.SZ) - Valuation Analysis
Nanjing Hanrui Cobalt's current market multiples show a premium valuation relative to peers and historical norms, driven by growth expectations and sector dynamics in lithium-ion battery materials. Key headline metrics are summarized below and contextualized for investor consideration.- TTM P/E: 50.12 - indicates investors are paying a high multiple of trailing earnings.
- Forward P/E: 39.01 - implies expected earnings growth or margin improvement priced in by the market.
- P/B: 2.34 - the share price is more than double book value, reflecting intangible growth assets and return prospects.
- EV/EBITDA: 27.26 - a relatively elevated multiple, suggesting limited near-term free cash conversion or high growth premium.
- EV/Revenue: 2.21 - shows the enterprise value is just over twice annual revenue, signaling valuation relative to top-line scale.
- Market Cap: ≈ 13.65 billion yuan - equity market value.
- Enterprise Value: ≈ 14.65 billion yuan - modest premium over market cap, accounting for net debt and minority interests.
| Metric | Value | Unit / Comment |
|---|---|---|
| Trailing Twelve Months (TTM) P/E | 50.12 | Price divided by trailing net income |
| Forward P/E | 39.01 | Price divided by consensus forward earnings |
| Price-to-Book (P/B) | 2.34 | Market cap relative to shareholders' equity |
| EV/EBITDA | 27.26 | Enterprise value relative to EBITDA |
| EV/Revenue | 2.21 | Enterprise value relative to annual revenue |
| Market Capitalization | 13.65 | billion yuan |
| Enterprise Value | 14.65 | billion yuan |
- Growth investors: elevated P/E and EV/EBITDA may be acceptable if revenue and margin trajectories meet or exceed current forecasts.
- Value investors: P/B >2 and high earnings multiples suggest limited margin of safety without further operational improvement.
- Income/quality investors: high EV/EBITDA signals potential sensitivity to margin compression; analyze cash generation and capex needs carefully.
Nanjing Hanrui Cobalt Co.,Ltd. (300618.SZ) - Risk Factors
The following risk factors summarize key operational, market, regulatory and financial exposures for Nanjing Hanrui Cobalt Co.,Ltd. (300618.SZ), emphasizing quantifiable impacts where applicable.
- Project timing risk: the 20,000 mt/year high-grade nickel matte project has been delayed by ~10 months to March 2026 due to administrative approvals and complex geological conditions. This delay shifts expected incremental production and associated cash flows into 2026 and increases financing/carry costs during the extended pre-production period.
- Commodity price volatility: revenue and gross margins are sensitive to cobalt and copper price movements; a 20% decline in cobalt prices could reduce EBITDA attributable to primary metals sales by an estimated 15-30% depending on product mix and hedging.
- Regulatory and policy risk: domestic and international mining regulatory changes (permitting, royalty adjustments, export controls) can increase operating costs or restrict sales channels.
- Environmental compliance: stricter environmental standards or remediation liabilities can raise capital expenditures and operating expenses and may cause project suspension or delays.
- Currency risk: exposure to FX fluctuations (RMB vs. USD, EUR) can affect costs for imported equipment and revenue from exports; a 5% depreciation of RMB versus USD can materially increase imported equipment and input costs.
- Operational risks: mining-related incidents (equipment failure, geotechnical issues, safety incidents) can produce sudden production shortfalls and unplanned repair or legal costs.
| Risk Category | Specifics | Quantified Impact (Illustrative) | Likelihood | Primary Mitigants |
|---|---|---|---|---|
| Project Delay | 20,000 mt/yr nickel matte project delayed ~10 months to Mar 2026 | Deferred annual incremental revenue: equivalent to ~20,000 mt of nickel matte output; carry costs increase by months of financing (estimate: 5-10% of project financing cost per annum pro rata) | Medium-High | Accelerated permitting program, contingency budgets, contractor incentives |
| Commodity Price Volatility | Cobalt and copper price fluctuations | 20% commodity price fall → ~15-30% EBITDA decline (depending on hedging and product mix) | High | Hedging strategies, product diversification, long-term offtake contracts |
| Regulatory Change | Mining law, royalties, export/import controls | Potential margin compression of 3-12 percentage points; one-time compliance capex variable | Medium | Active government engagement, legal and tax planning |
| Environmental & Compliance | Permitting, emissions, waste management | Remediation or upgrade capex could range from low millions to tens of millions RMB depending on scope | Medium | Proactive environmental investment, ISO/EMAS standards, insurance |
| Currency Fluctuation | RMB vs. USD/EUR movements affecting imports/exports | 5% RMB depreciation → increase in imported capital/spare parts cost by ~5%; margin pressure varies by share of imports | Medium | FX hedging, invoicing in home currency, natural hedges |
| Operational / Safety | Equipment failure, geological complexity, safety incidents | Unplanned downtime could cut quarterly production by 10-50% for affected lines; repair/legal costs variable | Medium | Preventive maintenance, safety programs, contingency inventories |
- Financial sensitivity examples:
- If annual sales tied to nickel/cobalt products represent X% of total revenue, a sustained 20% metal price drop could reduce consolidated revenue by an equivalent percentage of product-weighted exposure (company-specific weighting required for precise modeling).
- Project delay to Mar 2026 implies one additional year of pre-production financing: if project financing interest and carrying costs are 6% p.a. on a hypothetical RMB 1,000m capex, incremental cost ≈ RMB 60m pro rata for the delay period.
For context on strategic direction tied to long-term values and planning, see: Mission Statement, Vision, & Core Values (2026) of Nanjing Hanrui Cobalt Co.,Ltd.
Nanjing Hanrui Cobalt Co.,Ltd. (300618.SZ) - Growth Opportunities
Nanjing Hanrui Cobalt Co.,Ltd. (300618.SZ) sits at the intersection of critical raw-material supply and accelerating electrification demand. Key growth levers for the company can be quantified and prioritized to guide investor expectations and capital allocation.- Expansion into international markets - targeting regions rich in cobalt and copper resources (Africa, South America, Southeast Asia) to increase ore-feed diversity and reduce regional-concentration risk.
- New product development - downstream cobalt and copper products (high-purity cobalt sulfate, precursor cathode active materials, copper specialty alloys) to capture higher-margin segments.
- Strategic partnerships & JVs - pooled capital and technical know-how to accelerate mine development and smelting capacity expansion.
- R&D to improve mining & processing efficiency - continuous improvement to lower per-ton cash costs and improve metal recoveries.
- Diversification into battery manufacturing & upstream/downstream integration - vertical integration to capture value across the battery supply chain.
- Sustainable mining & ESG implementation - reducing environment, social and governance risks to access premium customers and green finance.
| Growth Opportunity | Indicative Investment Required (CNY million) | Estimated Annual Revenue Uplift | Typical Time to Realize | Primary Metrics to Track |
|---|---|---|---|---|
| International mine asset acquisitions (Africa/Latin America) | 1,000 - 4,000 | 15% - 40% | 3 - 6 years | Reserve additions (Mt), attributable cobalt/copper metal (t), capex payback |
| Downstream product development (battery-grade cobalt sulfate, CAM precursors) | 200 - 800 | 10% - 25% | 1 - 3 years | Realized product ASP (CNY/kg), gross margin %, offtake contracts |
| Strategic JVs (processing, logistics, smelting) | 300 - 1,500 | 8% - 20% | 2 - 4 years | Equity stake value, incremental throughput (t/year), synergies captured |
| R&D & process optimization (automation, recovery) | 50 - 300 | 3% - 12% (cost reduction) | 1 - 3 years | Recovery rate %, unit cash cost (CNY/kg), maintenance downtime |
| Vertical integration into battery materials / cells | 500 - 3,000 | 20% - 60% (depending on scale) | 2 - 5 years | Downstream capacity (t/year), margin capture, customer diversification |
| Sustainability & ESG upgrades (tailings, water, emissions) | 50 - 400 | Indirect: improved market access / financing | 1 - 3 years | ESG ratings, cost of capital (bp), permitted capacity |
- Short-term (12-36 months): prioritize high-ROI downstream projects, R&D for processing gains, and ESG wins that unlock customer tiers.
- Medium-term (2-4 years): execute JVs and selective overseas asset acquisitions to scale feedstock and smelting throughput.
- Long-term (3-6 years): pursue vertical integration into battery materials and cell assembly to capture structural margin uplift.
- Benchmark cobalt price (USD/tonne) - swings directly affect revenue and working-capital needs.
- Copper price and by-product credits - influence mining project economics and realized unit costs.
- Electrification demand forecasts (EV battery metal intensity) - drives medium-term product demand.
- Capex execution and timeline risk - impacts dilution and return on invested capital.
Nanjing Hanrui Cobalt Co.,Ltd. (300618.SZ) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.