Valuation Zhaojin Mining Industry Company Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 01:38:25 16/01/2026 pm IST			5-day change	1st Jan Change
36.50 ^HKD	-0.98%		+2.59%	+18.74%

03/11	Zhaojin Mining Industry Unit Enters Collaboration Agreement	MT
03/11	Zhaojin Mining Industry says strategic collaboration memorandum with Ant Digital Technologies	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	25,418	17,744	25,110	28,825	35,042	1,15,515	1,15,515	-
Change	-	-30.19%	41.51%	14.79%	21.57%	229.65%	0%	-
Enterprise Value (EV) ¹	39,995	30,395	40,304	40,507	52,788	1,32,949	1,29,460	1,26,202
Change	-	-24%	32.6%	0.5%	30.32%	151.85%	-2.62%	-2.52%
P/E ratio	24.3x	543x	110x	63x	29.4x	32.9x	23.8x	18.9x
PBR	1.88x	1.09x	1.51x	1.54x	1.65x	4.63x	3.97x	3.34x
PEG	-	-5.6x	0x	1x	0x	0x	0.6x	0.7x
Capitalization / Revenue	3.32x	2.59x	3.18x	3.42x	3.03x	7.17x	5.77x	4.75x
EV / Revenue	5.23x	4.43x	5.11x	4.81x	4.57x	8.25x	6.47x	5.19x
EV / EBITDA	12.9x	14.8x	17.8x	14.8x	12.8x	16.9x	13.3x	10.1x
EV / EBIT	19.9x	26.1x	31.6x	23.4x	19.1x	21.1x	15.4x	12.7x
EV / FCF	18.1x	-	-52.5x	-	74.9x	56x	44x	31.1x
FCF Yield	5.52%	-	-1.91%	-	1.33%	1.79%	2.27%	3.22%
Dividend per Share ²	0.05	-	0.04	0.04	0.05	0.1456	0.2136	0.2587
Rate of return	0.64%	-	0.52%	0.45%	0.49%	0.45%	0.66%	0.79%
EPS ²	0.32	0.01	0.07	0.14	0.35	0.9912	1.371	1.73
Distribution rate	15.6%	-	57.1%	28.6%	14.3%	14.7%	15.6%	15%
Net sales ¹	7,649	6,859	7,886	8,424	11,551	16,114	20,023	24,310
EBITDA ¹	3,098	2,055	2,261	2,729	4,118	7,869	9,745	12,516
EBIT ¹	2,014	1,165	1,275	1,733	2,763	6,310	8,420	9,918
Net income ¹	1,052	33.7	402	686.4	1,451	3,440	4,752	5,993
Net Debt ¹	14,577	12,651	15,194	11,682	17,747	17,434	13,945	10,686
Reference price ²	7.77	5.43	7.68	8.81	10.30	32.61	32.61	32.61
Nbr of stocks (in thousands)	32,70,393	32,70,393	32,70,393	32,70,393	34,02,393	35,42,393	35,42,393	-
Announcement Date	24/03/21	21/03/22	24/03/23	22/03/24	21/03/25	-	-	-

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.($)
ZHAOJIN MINING INDUSTRY COMPANY LIMITED	32.9x	8.25x	16.89x	0.45%	1.66TCr
NEWMONT CORPORATION	15.83x	5.58x	9.39x	0.88%	12TCr
AGNICO EAGLE MINES LIMITED	23.84x	8.17x	12.01x	0.73%	9.91TCr
BARRICK MINING CORPORATION	21.44x	5.01x	8.28x	1.18%	8.22TCr
WHEATON PRECIOUS METALS CORP.	47.61x	28.42x	35.18x	0.48%	6.15TCr
ANGLOGOLD ASHANTI PLC	18.14x	5.01x	8.01x	2.82%	5TCr
KINROSS GOLD CORPORATION	19.32x	5.58x	9.15x	0.37%	4.06TCr
NORTHERN STAR RESOURCES LIMITED	18.76x	4.58x	8.59x	1.9%	2.56TCr
ROYAL GOLD, INC.	33.33x	21.78x	26.66x	0.66%	2.24TCr
LUNDIN GOLD INC.	25.45x	10.99x	15.51x	3.31%	2.01TCr
Average	25.66x	10.34x	14.97x	1.28%	5.42TCr
Weighted average by Cap.	23.96x	9.41x	13.61x	1.11%