Valuation Shandong Gold Mining Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 13/03/2026			5-day change	1st Jan Change
46.51 ^CNY	-0.83%		+1.06%	+20.15%

02/02	Shandong Gold Mining Forecasts Up to 71% Rise in 2025 Profit	MT
02/02	Shandong Gold Mining Forecasts Up to 66% Rise in 2025 Profit; Shares Drop 11%	MT

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	2,01,487	2,01,487	-
Change	-	-19.35%	3.74%	17.4%	-2.42%	119.17%	0%	-
Enterprise Value (EV) ¹	1,02,626	85,126	91,431	1,35,137	1,44,633	2,48,773	2,47,223	2,42,792
Change	-	-17.05%	7.41%	47.8%	7.03%	72%	-0.62%	-1.79%
P/E ratio	45.4x	-209x	95.8x	54.5x	39.7x	35.1x	23.7x	21.8x
PBR	4.12x	2.88x	3.74x	3.09x	4.07x	4.88x	4.22x	3.71x
PEG	-	2x	-0x	0x	1.1x	0x	0.5x	2.42x
Capitalization / Revenue	1.51x	2.28x	1.6x	1.59x	1.11x	1.83x	1.59x	1.56x
EV / Revenue	1.61x	2.51x	1.82x	2.28x	1.75x	2.26x	1.95x	1.88x
EV / EBITDA	16.6x	33.6x	17.4x	14.3x	13.6x	11.2x	8.59x	8.16x
EV / EBIT	28.8x	1,243x	43.5x	25.1x	25.2x	18.4x	14.1x	12.3x
EV / FCF	98.3x	-53.8x	-	-58x	-21.4x	36.3x	40.9x	29.3x
FCF Yield	1.02%	-1.86%	-	-1.72%	-4.67%	2.76%	2.45%	3.42%
Dividend per Share ²	0.05	0.05	0.07	0.14	0.148	0.4912	0.7858	0.8064
Rate of return	0.21%	0.27%	0.37%	0.61%	0.65%	1.06%	1.69%	1.73%
EPS ²	0.52	-0.09	0.2	0.42	0.57	1.325	1.961	2.138
Distribution rate	9.62%	-55.6%	35%	33.3%	26%	37.1%	40.1%	37.7%
Net sales ¹	63,664	33,935	50,306	59,275	82,518	1,09,884	1,26,638	1,28,848
EBITDA ¹	6,176	2,535	5,263	9,476	10,633	22,188	28,777	29,746
EBIT ¹	3,567	68.48	2,102	5,378	5,744	13,486	17,521	19,684
Net income ¹	2,257	-193.7	1,246	1,804	2,952	5,716	9,405	9,745
Net Debt ¹	6,710	7,767	11,176	40,920	52,700	47,286	45,736	41,305
Reference price ²	23.62	18.82	19.16	22.87	22.63	46.51	46.51	46.51
Nbr of stocks (in thousands)	43,13,947	44,73,430	44,73,430	44,73,430	44,73,430	46,09,930	46,09,930	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SHANDONG GOLD MINING CO., LTD.	35.1x	2.26x	11.21x	1.06%	2.92TCr
ZIJIN MINING GROUP COMPANY LIMITED	18.48x	2.72x	12.29x	1.82%	14TCr
HUNAN GOLD CORPORATION LIMITED	34.3x	-	-	0.89%	747.32Cr
Average	29.29x	2.49x	11.75x	1.25%	5.74TCr
Weighted average by Cap.	21.99x	2.64x	12.10x	1.65%