Yancoal Australia Ltd
HKEX:3668

Watchlist Manager
Yancoal Australia Ltd Logo
Yancoal Australia Ltd
HKEX:3668
Watchlist
Price: 25.58 HKD 0.16% Market Closed
Market Cap: 33.8B HKD

Intrinsic Value

The intrinsic value of one Yancoal Australia Ltd stock under the Base Case scenario is 41.39 HKD. Compared to the current market price of 25.58 HKD, Yancoal Australia Ltd is Undervalued by 38%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
41.39 HKD
Undervaluation 38%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Yancoal Australia Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about Yancoal Australia Ltd?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Yancoal Australia Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Yancoal Australia Ltd.

Explain Valuation
Compare Yancoal Australia Ltd to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

A tightening global regulatory environment and heightened investor scrutiny on thermal coal could curb Yancoal’s future project approvals, stunt capacity expansions, and erode demand for its core product, reducing profitability over the long term.

The company’s relatively high capital intensity and dependence on volatile coal prices may result in significant earnings swings, putting strain on Yancoal’s balance sheet if commodity cycles turn unfavorable, and challenging net cash flow generation.

Ongoing mine expansion and development projects expose Yancoal to operational risks such as cost overruns, adverse geological conditions, and potential safety incidents, which could aggravate operating expenses and tarnish its reputation with stakeholders.

Bull Theses

Yancoal’s strong position in Australian coal production—including large-scale, cost-competitive mines—provides a solid revenue base, allowing it to preserve margins even during moderate declines in coal prices.

Its strategic backing from major shareholder Yanzhou Coal Mining offers financial stability, easier access to capital, and potential synergies through technology sharing and export routes, helping Yancoal to navigate market disruptions more effectively.

Expansion at core assets such as Moolarben and Mount Thorley Warkworth could generate incremental output with relatively low marginal costs, boosting cash flow and improving economies of scale in the medium term.

Show More Less
How do you feel about YAL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Yancoal Australia Ltd

Current Assets 2.9B
Cash & Short-Term Investments 1.8B
Receivables 464m
Other Current Assets 623m
Non-Current Assets 8.9B
Long-Term Investments 442m
PP&E 8B
Intangibles 132m
Other Non-Current Assets 304m
Current Liabilities 1.2B
Accounts Payable 866m
Other Current Liabilities 341m
Non-Current Liabilities 1.8B
Long-Term Debt 78m
Other Non-Current Liabilities 1.7B
Efficiency

Free Cash Flow Analysis
Yancoal Australia Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Yancoal Australia Ltd

Revenue
6.5B AUD
Cost of Revenue
-2.7B AUD
Gross Profit
3.8B AUD
Operating Expenses
-2.4B AUD
Operating Income
1.4B AUD
Other Expenses
-430m AUD
Net Income
959m AUD
Fundamental Scores

Profitability Score
Profitability Due Diligence

Yancoal Australia Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Positive 3Y Average ROIC
Strong 3Y Average Operating Margin
Exceptional Gross Margin
54/100
Profitability
Score

Yancoal Australia Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Yancoal Australia Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
62/100
Solvency
Score

Yancoal Australia Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Yancoal Australia Ltd

Wall Street analysts forecast Yancoal Australia Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Yancoal Australia Ltd is 151.88 HKD with a low forecast of 150.39 HKD and a high forecast of 156.35 HKD.

Lowest
Price Target
150.39 HKD
488% Upside
Average
Price Target
151.88 HKD
494% Upside
Highest
Price Target
156.35 HKD
511% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for YAL is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Yancoal Australia Ltd stock?

The intrinsic value of one Yancoal Australia Ltd stock under the Base Case scenario is 41.39 HKD.

Is Yancoal Australia Ltd stock undervalued or overvalued?

Compared to the current market price of 25.58 HKD, Yancoal Australia Ltd is Undervalued by 38%.

Back to Top