Valuation Shandong Gold Mining Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 11/07/2025			5-day change	1st Jan Change
31.14 ^CNY	+0.06%		-6.49%	+37.60%

24/06	Shandong Gold Mining Unit Hires Banks to Help with Hong Kong Share Sale	MT
23/06	Shandong Gold Mining Co., Ltd.(SHSE:600547) dropped from Shanghai Stock Exchange 180 Value Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	95,916	77,359	80,255	94,218	91,933	1,32,927	-	-
Change	-	-19.35%	3.74%	17.4%	-2.42%	44.59%	-	-
Enterprise Value (EV) ¹	1,02,626	85,126	91,431	1,35,137	1,44,633	1,90,904	1,95,403	1,46,055
Change	-	-17.05%	7.41%	47.8%	7.03%	31.99%	2.36%	-25.25%
P/E ratio	45.4x	-209x	95.8x	54.5x	39.7x	24.1x	19.8x	17x
PBR	4.12x	2.88x	3.74x	3.09x	4.07x	3.26x	2.87x	2.54x
PEG	-	2x	-0x	0x	1.1x	0x	0.9x	1x
Capitalization / Revenue	1.51x	2.28x	1.6x	1.59x	1.11x	1.29x	1.19x	1.01x
EV / Revenue	1.61x	2.51x	1.82x	2.28x	1.75x	1.85x	1.75x	1.11x
EV / EBITDA	16.6x	33.6x	17.4x	14.3x	13.6x	9.33x	8.57x	6.72x
EV / EBIT	28.8x	1,243x	43.5x	25.1x	25.2x	14.1x	12.2x	9.57x
EV / FCF	98.3x	-53.8x	-	-58x	-21.4x	173x	61x	25.5x
FCF Yield	1.02%	-1.86%	-	-1.72%	-4.67%	0.58%	1.64%	3.93%
Dividend per Share ²	0.05	0.05	0.07	0.14	0.148	0.443	0.5019	0.5525
Rate of return	0.21%	0.27%	0.37%	0.61%	0.65%	1.42%	1.61%	1.78%
EPS ²	0.52	-0.09	0.2	0.42	0.57	1.289	1.568	1.827
Distribution rate	9.62%	-55.6%	35%	33.3%	26%	34.4%	32%	30.2%
Net sales ¹	63,664	33,935	50,306	59,275	82,518	1,03,164	1,11,920	1,31,277
EBITDA ¹	6,176	2,535	5,263	9,476	10,633	20,458	22,799	21,735
EBIT ¹	3,567	68.48	2,102	5,378	5,744	13,575	16,079	15,266
Net income ¹	2,257	-193.7	1,246	1,804	2,952	5,854	7,106	8,178
Net Debt ¹	6,710	7,767	11,176	40,920	52,700	57,977	62,476	13,128
Reference price ²	23.62	18.82	19.16	22.87	22.63	31.12	31.12	31.12
Nbr of stocks (in thousands)	43,13,947	44,73,430	44,73,430	44,73,430	44,73,430	44,73,430	-	-
Announcement Date	30/03/21	28/03/22	29/03/23	28/03/24	27/03/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SHANDONG GOLD MINING CO., LTD.	24.15x	1.85x	9.32x	1.42%	1.85TCr
ZIJIN MINING GROUP COMPANY LIMITED	11.3x	1.65x	8.11x	2.83%	6.89TCr
HUNAN GOLD CORPORATION LIMITED	16.25x	-	-	1.94%	393.34Cr
Average	17.23x	1.75x	8.71x	2.06%	3.04TCr
Weighted average by Cap.	14.12x	1.69x	8.37x	2.51%