Valuation MMG Limited

Equities

Delayed Hong Kong S.E. Other stock markets 09:03:27 20/04/2026 am IST			5-day change	1st Jan Change
8.560 ^HKD	+1.66%		+2.76%	-2.39%

20/03	MMG Awards Plant Construction Contract to Associate	MT
19/03	MMG says Khoemacau Copper, MCC23 Botswana enters construction agreement for Khoemacau Concentrate Plant	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,770	2,216	2,560	3,997	13,679	13,056	-	-
Change	-	-19.99%	15.5%	56.17%	242.2%	-4.56%	-	-
Enterprise Value (EV) ¹	7,944	7,301	6,861	8,440	17,031	14,571	12,066	10,041
Change	-	-8.09%	-6.03%	23.02%	101.79%	-14.44%	-17.19%	-16.79%
P/E ratio	4.08x	13x	296x	21.7x	26.9x	8.97x	9.64x	8.67x
PBR	1.43x	1.04x	1.2x	1.17x	3.45x	2.43x	1.94x	1.5x
PEG	-	-0.2x	-3.1x	0x	0x	0x	-1.4x	0.8x
Capitalization / Revenue	0.65x	0.68x	0.59x	0.89x	2.2x	1.6x	1.65x	1.63x
EV / Revenue	1.87x	2.24x	1.58x	1.88x	2.74x	1.78x	1.52x	1.26x
EV / EBITDA	2.91x	4.75x	4.69x	4.12x	4.99x	2.98x	2.5x	2.16x
EV / EBIT	4.35x	9.8x	12.9x	8.53x	8.52x	3.35x	2.96x	2.85x
EV / FCF	4.01x	27.3x	6.47x	11.9x	10.6x	13.6x	6.95x	-
FCF Yield	24.9%	3.67%	15.4%	8.37%	9.45%	7.34%	14.4%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.0786	0.0198	0.001	0.0152	0.0419	0.1198	0.1116	0.124
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,255	3,254	4,346	4,479	6,218	8,177	7,925	7,986
EBITDA ¹	2,725	1,535	1,462	2,049	3,412	4,896	4,832	4,649
EBIT ¹	1,827	745.3	531.7	990	1,999	4,347	4,071	3,520
Net income ¹	667.1	172.4	9	161.9	509.4	1,469	1,372	1,574
Net Debt ¹	5,174	5,085	4,301	4,442	3,351	1,515	-989.3	-3,015
Reference price ²	0.321	0.256	0.296	0.330	1.127	1.075	1.075	1.075
Nbr of stocks (in thousands)	86,39,126	86,39,767	86,56,047	1,21,29,014	1,21,40,530	1,21,40,530	-	-
Announcement Date	24/03/22	07/03/23	05/03/24	04/03/25	03/03/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MMG LIMITED	8.98x	1.78x	2.98x	-.--%	1.31TCr
SOUTHERN COPPER CORPORATION	28.47x	10.24x	15.67x	2.2%	16TCr
FREEPORT-MCMORAN INC.	25.35x	3.58x	8.22x	0.85%	10TCr
CMOC GROUP LIMITED	13.3x	1.7x	6.4x	2.24%	6.15TCr
JX ADVANCED METALS CORPORATION	41.64x	5.72x	21.95x	0.57%	2.87TCr
KOREA ZINC COMPANY, LTD.	25.29x	1.68x	15.62x	1.44%	2.34TCr
JIANGXI COPPER COMPANY LIMITED	9.55x	0.3x	9.04x	4.39%	2.11TCr
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	81.63x	-	-	0.36%	1.88TCr
BOLIDEN AB	13.06x	1.43x	6.55x	2.66%	1.75TCr
Average	27.47x	3.30x	10.80x	1.63%	4.95TCr
Weighted average by Cap.	26.52x	5.55x	11.90x	1.73%