Valuation Shandong Gold Mining Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 05/12/2025			5-day change	1st Jan Change
36.33 ^CNY	+1.85%		-0.36%	+60.54%

11/11	Shandong Gold Mining to Pay 738 Million Yuan in Back Taxes, Penalties	MT
10/11	Shandong Gold Mining's unit to pay taxes and fees	RE

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	1,62,775	-	-
Change	-	-19.35%	3.74%	17.4%	-2.42%	77.06%	-	-
Enterprise Value (EV) ¹	1,02,626	85,126	91,431	1,35,137	1,44,633	2,20,241	2,26,751	2,26,876
Change	-	-17.05%	7.41%	47.8%	7.03%	52.28%	2.96%	0.06%
P/E ratio	45.4x	-209x	95.8x	54.5x	39.7x	25.2x	19.6x	17.6x
PBR	4.12x	2.88x	3.74x	3.09x	4.07x	3.78x	3.3x	2.9x
PEG	-	2x	-0x	0x	1.1x	0x	0.7x	1.5x
Capitalization / Revenue	1.51x	2.28x	1.6x	1.59x	1.11x	1.57x	1.29x	1.27x
EV / Revenue	1.61x	2.51x	1.82x	2.28x	1.75x	2.13x	1.79x	1.77x
EV / EBITDA	16.6x	33.6x	17.4x	14.3x	13.6x	9.84x	8.51x	7.84x
EV / EBIT	28.8x	1,243x	43.5x	25.1x	25.2x	13.5x	11.3x	11.2x
EV / FCF	98.3x	-53.8x	-	-58x	-21.4x	32.1x	37.5x	27.3x
FCF Yield	1.02%	-1.86%	-	-1.72%	-4.67%	3.11%	2.67%	3.66%
Dividend per Share ²	0.05	0.05	0.07	0.14	0.148	0.5566	0.6873	0.7302
Rate of return	0.21%	0.27%	0.37%	0.61%	0.65%	1.53%	1.89%	2.01%
EPS ²	0.52	-0.09	0.2	0.42	0.57	1.439	1.851	2.068
Distribution rate	9.62%	-55.6%	35%	33.3%	26%	38.7%	37.1%	35.3%
Net sales ¹	63,664	33,935	50,306	59,275	82,518	1,03,527	1,26,335	1,28,252
EBITDA ¹	6,176	2,535	5,263	9,476	10,633	22,382	26,655	28,948
EBIT ¹	3,567	68.48	2,102	5,378	5,744	16,325	20,048	20,219
Net income ¹	2,257	-193.7	1,246	1,804	2,952	5,735	8,238	7,891
Net Debt ¹	6,710	7,767	11,176	40,920	52,700	57,466	63,976	64,101
Reference price ²	23.62	18.82	19.16	22.87	22.63	36.33	36.33	36.33
Nbr of stocks (in thousands)	43,13,947	44,73,430	44,73,430	44,73,430	44,73,430	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.	25.24x	2.13x	9.88x	1.53%	2.3TCr
ZIJIN MINING GROUP COMPANY LIMITED	16.84x	2.52x	11.32x	1.86%	12TCr
HUNAN GOLD CORPORATION LIMITED	22.22x	-	-	1.64%	474.33Cr
Average	21.43x	2.32x	10.60x	1.68%	4.83TCr
Weighted average by Cap.	18.35x	2.46x	11.09x	1.8%