2025-11-24 01:46Investment Rating - The investment rating for CMOC is "Buy" with a target price of HK$20.60, indicating an expected total return of 22.0% including a dividend yield of 2.3% [6][8]. Core Insights - CMOC's net profit in 3Q25 exceeded market expectations, driven by a lower effective tax rate, realized cobalt sales, and strong minor metals prices [2]. - The company anticipates sustainable copper output growth due to technology upgrades, with a guidance of 0.8-1.0 million tonnes (mnt) for 2028E and the KFM phase 2 project expected to operate in 1H27E with an average output of 100,000 tonnes per annum (ktpa) [3]. - Copper production costs have decreased year-over-year in 9M25 due to increased output and cost control measures [4]. - Cobalt output is expected to remain stable despite potential adjustments in production methods, with a total cobalt quota of over 30,000 tonnes allocated for TFM and KFM projects in 2026E [5]. Financial Performance - CMOC's market capitalization is approximately HK$368.41 billion (US$47.40 billion) [6]. - The net financial expenses have decreased year-over-year in 9M25 due to the repayment of long-term debt [5]. - The DCF valuation methodology used yields a fair-value target price of HK$20.60, based on an 11% weighted average cost of capital (WACC) [8].