Valuation Western Mining Co.,Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 13/02/2026			5-day change	1st Jan Change
31.88 ^CNY	-4.41%		+0.76%	+15.34%

19/12	Western Mining Obtains License for Qinghai Iron Polymetallic Mine; Shares Up 3%	MT
18/12	Western Mining's unit obtains mining permit	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	29,502	32,433	24,307	34,005	38,295	75,970	75,970	-
Change	-	9.94%	-25.06%	39.9%	12.61%	98.38%	0%	-
Enterprise Value (EV)	29,502	32,433	24,307	34,005	38,295	75,970	75,970	75,970
Change	-	9.94%	-25.06%	39.9%	12.61%	98.38%	0%	0%
P/E ratio	32.6x	11.1x	7.03x	12.2x	13.1x	19.5x	16.7x	14.6x
PBR	2.7x	2.44x	1.51x	2.23x	2.24x	4.09x	3.68x	3.39x
PEG	-	0x	0.4x	-0.6x	2.55x	0.6x	1x	1x
Capitalization / Revenue	1.03x	0.84x	0.61x	0.8x	0.77x	1.23x	1.15x	1.07x
EV / Revenue	0x	0x	0x	0x	0x	1.23x	1.15x	1.07x
EV / EBITDA	-	-	-	0x	0x	8.14x	6.93x	5.74x
EV / EBIT	0x	0x	0x	0x	0x	10.1x	8.69x	7.54x
EV / FCF	-	0x	0x	0x	0x	10.1x	8.64x	7x
FCF Yield	-	15.1%	35%	9.88%	12.9%	9.92%	11.6%	14.3%
Dividend per Share ²	0.12	0.2	1.4	0.5	1	1.175	1.15	1.575
Rate of return	0.97%	1.47%	13.7%	3.5%	6.22%	3.69%	3.61%	4.94%
EPS ²	0.38	1.23	1.45	1.17	1.23	1.633	1.908	2.188
Distribution rate	31.6%	16.3%	96.6%	42.7%	81.3%	71.9%	60.3%	72%
Net sales ¹	28,550	38,401	39,762	42,748	50,026	61,867	65,898	70,936
EBITDA ¹	-	-	-	7,580	9,517	9,337	10,963	13,224
EBIT ¹	1,716	5,036	5,509	5,085	6,123	7,526	8,747	10,080
Net income ¹	907.8	2,932	3,446	2,789	2,932	3,827	4,544	5,212
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	12.38	13.61	10.20	14.27	16.07	31.88	31.88	31.88
Nbr of stocks (in thousands)	23,83,000	23,83,000	23,83,000	23,83,000	23,83,000	23,83,000	23,83,000	-
Announcement Date	28/04/21	22/04/22	24/03/23	15/03/24	11/04/25	-	-	-

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.($)
WESTERN MINING CO.,LTD.	19.52x	-	-	3.69%	1.1TCr
SOUTHERN COPPER CORPORATION	38.84x	12.67x	21.33x	1.53%	16TCr
FREEPORT-MCMORAN INC.	41.12x	3.73x	10.1x	0.95%	9.03TCr
CMOC GROUP LIMITED	23.14x	2.06x	10.66x	1.69%	6.65TCr
JIANGXI COPPER COMPANY LIMITED	15.92x	0.38x	13.23x	2.12%	2.4TCr
KOREA ZINC COMPANY, LTD.	42.5x	2.25x	24.43x	1.16%	2.36TCr
BOLIDEN	22.69x	2.21x	9.94x	1.47%	2.07TCr
JX ADVANCED METALS CORPORATION	31.39x	4.13x	17.05x	0.83%	2.04TCr
SUMITOMO METAL MINING CO., LTD.	25.41x	1.82x	11.6x	1.85%	1.75TCr
Average	28.95x	3.66x	14.79x	1.7%	4.86TCr
Weighted average by Cap.	33.73x	6.50x	15.85x	1.48%