Excerpts from KGI Research report

Analysts: Chen Guangzhi, CFA & Joel Ng

Transformational year. Golden Energy & Resources (GEAR) is on track to significantly expand its production capacity and profits with the acquisition of BHP Mitsui Coal Pty Ltd (BMC). The acquisition will cement GEAR, through its ASX-listed Stanmore subsidiary, as a major metallurgical coal (coking coal) provider in the region. Metallurgical coal is the key ingredient in the steel industry, whose demand is driven by China now and India in the future.

Golden Energy 

Share price: 
$0.40

Target: 
$1.29

Metallurgical and thermal coal are hot. Coal prices have surged through the roof given the need from importing countries to source non-Russian coal. Australian and Indonesian coal miners are expected to be key beneficiaries.

Gold’s back. GEAR, through 50% owned Ravenswood Gold (Ravenswood), is on track to increase production capacity to around 200koz of gold per annum in 1H2022. Timing could not be better given the recent return of demand for the precious metal.

Flying above the perfect storm. We maintain GEAR with Outperform and raise our TP to S$1.29 as we factor in the acquisition of BMC.

Our TP is derived from the sum-of-the-parts of GEAR’s three key investments. GEAR is now reaping the harvest of the seeds sown in the past.


valuation3.22
Diversified resources play. GEAR is a diversified mining and natural resources investment company. Having its roots as one of Indonesia’s largest coal miners, the group is on track to become the dominant metallurgical coal player in Australia with the acquisition of Mitsui Coal Pty Ltd (BMC) from BHP Group (BHP AU).

GEAR will further diversify into base metals that will be utilised for clean energy uses such as copper, cobalt, zinc and nickel.

Becoming the dominant metallurgical coal player in Australia. Stanmore will be acquiring the 80% interest in BMC from BHP Group (BHP AU), with the transaction slated for completion in 2Q22. The acquisition of BMC will cement Stanmore as a major metallurgical pure-play in Australia, with a total combined capacity of around 13mn tonnes.

While we have incorporated BMC’s valuation into our DCF-derived valuation of Stanmore, we have not combined it into our P&L forecast until after the deal is potentially completed in 2Q22.

Australian and Indonesian coal are in strong demand. Pulverized Coal Injection (PCI) spot prices are now trading close to the PLV HCC price, instead of the usual 25% discount, highlighting the favourable supply-demand dynamics.

Given that PCI will represent 60% of proforma-tonnes of Stanmore, the timing could not be better. Meanwhile, global trading firm Trafigura expects thermal coal to remain high given the supply tightness in the market. It expects an estimated supply shortage of 3-5% in 2022.

Thus, with the displacement of Russian coal, coal miners from Indonesia and Australia are set to benefit.

Gold production ramp-up by Ravenswood just at the right time. Ravenswood is on track for its expansion plans to increase production capacity to around 200koz of gold per annum by 1H2022. We derive a DCF-backed valuation for Ravenswood of US$434mn.

This translates to a value of US$0.11 per share attributable to GEAR’s 50% stake in Ravenswood. We believe there could be more upside given how buoyant gold prices have been trading recently compared to the long-term assumption of US$1,650 used in our DCF valuation.

Valuation & Action: We maintain our Outperform recommendation and raise our TP to S$1.29, taking into account the acquisition of BMC.

ChenGuanzhi CFAChen Guangzhi, CFAOur TP is based on the SOTP valuation of its majority stakes in Stanmore Resources (metallurgical coal), PT Golden Energy Mines (thermal coal) and Ravenswood Gold (gold).

Stanmore will increasingly drive GEAR’s valuations, which currently makes up 48% of GEAR’s fair value, while GEMS drops to 42% of our fair value, down from 85% in our initiation report (25 Aug 2021).


Risks: The direction of coal price is the biggest driving factor of profits. Asian demand represents the largest variable. However, we expect demand to remain resilient among developing Asian countries due to the favourable cost benefits

Full report here. 


Share Prices

Counter NameLastChange
AEM Holdings3.840-0.010
Avi-Tech Electronics0.275-
Best World1.760-0.020
Broadway Ind0.118-
China Sunsine0.405-
DISA0.003-
Food Empire0.650-0.010
Fortress Minerals0.330-
Geo Energy Res0.3750.010
Golden Energy0.7800.005
GSS Energy0.046-
InnoTek0.470-
ISDN Holdings0.405-
ISOTeam0.100-
IX Biopharma0.126-
Jiutian Chemical0.0780.001
KSH Holdings0.3500.005
Leader Env0.056-0.002
Medtecs Intl0.140-0.002
Meta Health0.025-0.001
Nordic Group0.4800.005
Oxley Holdings0.149-
REX International0.235-
Riverstone0.635-0.010
Sinostar PEC0.170-
Southern Alliance Mining0.380-0.060
Straco Corp.0.405-
Sunpower Group0.260-
The Trendlines0.088-
Totm Technologies0.105-0.002
UG Healthcare0.195-
Uni-Asia Group0.830-0.005
Wilmar Intl4.1200.020
Yangzijiang Shipbldg1.4200.020

NextInsight RSS

rss_2 NextInsight - Latest News

Online Now

We have 2562 guests and no members online