Valuation Zhaojin Mining Industry Company Limited

Equities

Delayed Hong Kong S.E. Other stock markets 08:19:18 08/07/2025 am IST			5-day change	1st Jan Change
20.00 ^HKD	+1.11%		-3.84%	+82.94%

22/04	Zhaojin Mining Industry's Q1 Profit More Than Doubles; Shares Rise 5%	MT
21/04	Zhaojin Mining Industry Co Posts Qtrly Accumulated Net Profit Attributable RMB578 Mln	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	64,034	-	-
Change	-	-30.19%	41.51%	14.79%	21.57%	82.74%	-	-
Enterprise Value (EV) ¹	39,995	30,395	40,304	40,507	52,788	81,625	78,085	75,246
Change	-	-24%	32.6%	0.5%	30.32%	54.63%	-4.34%	-3.64%
P/E ratio	24.3x	543x	110x	63x	29.4x	19.2x	16.6x	14.9x
PBR	1.88x	1.09x	1.51x	1.54x	1.65x	2.57x	2.22x	1.95x
PEG	-	-5.6x	0x	1x	0x	0x	1.1x	1.3x
Capitalization / Revenue	3.32x	2.59x	3.18x	3.42x	3.03x	4.1x	3.53x	3.11x
EV / Revenue	5.23x	4.43x	5.11x	4.81x	4.57x	5.22x	4.3x	3.66x
EV / EBITDA	12.9x	14.8x	17.8x	14.8x	12.8x	11x	9.01x	7.9x
EV / EBIT	19.9x	26.1x	31.6x	23.4x	19.1x	13.3x	10.7x	9.37x
EV / FCF	18.1x	-	-52.5x	-	74.9x	35.4x	39.3x	23.3x
FCF Yield	5.52%	-	-1.91%	-	1.33%	2.82%	2.54%	4.29%
Dividend per Share ²	0.05	-	0.04	0.04	0.05	0.132	0.1695	0.1764
Rate of return	0.64%	-	0.52%	0.45%	0.49%	0.73%	0.94%	0.98%
EPS ²	0.32	0.01	0.07	0.14	0.35	0.9399	1.088	1.213
Distribution rate	15.6%	-	57.1%	28.6%	14.3%	14%	15.6%	14.5%
Net sales ¹	7,649	6,859	7,886	8,424	11,551	15,636	18,147	20,557
EBITDA ¹	3,098	2,055	2,261	2,729	4,118	7,402	8,665	9,521
EBIT ¹	2,014	1,165	1,275	1,733	2,763	6,136	7,310	8,031
Net income ¹	1,052	33.7	402	686.4	1,451	3,401	3,831	4,368
Net Debt ¹	14,577	12,651	15,194	11,682	17,747	17,591	14,051	11,212
Reference price ²	7.77	5.43	7.68	8.81	10.30	18.08	18.08	18.08
Nbr of stocks (in thousands)	32,70,393	32,70,393	32,70,393	32,70,393	34,02,393	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	20.54x	5.5x	11.61x	0.68%	954.44Cr
NEWMONT CORPORATION	11.47x	3.4x	6.38x	1.67%	6.59TCr
AGNICO EAGLE MINES LIMITED	18.01x	5.53x	8.68x	1.22%	6.03TCr
WHEATON PRECIOUS METALS CORP.	38.7x	21.68x	27.39x	0.76%	4.15TCr
BARRICK MINING CORPORATION	11.79x	2.39x	4.18x	2.02%	3.69TCr
ANGLOGOLD ASHANTI PLC	8.08x	2.43x	3.81x	6.71%	2.35TCr
KINROSS GOLD CORPORATION	13.56x	3.05x	5.43x	0.76%	1.94TCr
NORTHERN STAR RESOURCES LIMITED	30.6x	4.06x	11.84x	2.83%	1.72TCr
LUNDIN GOLD INC.	19.76x	7.77x	11.21x	4.08%	1.28TCr
ROYAL GOLD, INC.	23.23x	12.36x	15.4x	0.97%	1.18TCr
Average	19.57x	6.82x	10.59x	2.17%	2.99TCr
Weighted average by Cap.	18.68x	6.79x	10.27x	1.94%