Valuation Zhaojin Mining Industry Company Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 01:38:30 22/04/2026 pm IST			5-day change	1st Jan Change
30.22 ^HKD	-2.64%		-8.37%	-1.69%

23/03	Zhaojin Mining's 2025 Profit Jumps as Revenue Increases 56%	MT
22/03	Zhaojin Mining Industry Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	17,744	25,110	28,825	35,042	97,854	93,302	-	-
Change	-	41.51%	14.79%	21.57%	179.25%	-4.65%	-	-
Enterprise Value (EV) ¹	30,395	40,304	40,507	52,788	1,13,823	1,08,739	1,02,467	95,014
Change	-	32.6%	0.5%	30.32%	115.62%	-4.47%	-5.77%	-7.27%
P/E ratio	543x	110x	63x	29.4x	28.8x	14.3x	12.4x	10.6x
PBR	1.09x	1.51x	1.54x	1.65x	3.93x	3.12x	2.53x	2.08x
PEG	-	0x	1x	0x	0x	0.2x	0.8x	0.7x
Capitalization / Revenue	2.59x	3.18x	3.42x	3.03x	5.42x	4.15x	3.76x	2.98x
EV / Revenue	4.43x	5.11x	4.81x	4.57x	6.3x	4.83x	4.13x	3.03x
EV / EBITDA	14.8x	17.8x	14.8x	12.8x	14.5x	8.57x	6.76x	5.88x
EV / EBIT	26.1x	31.6x	23.4x	19.1x	18.8x	9.67x	8.95x	6.92x
EV / FCF	-	-52.5x	-	74.9x	-	27.9x	20.9x	17.8x
FCF Yield	-	-1.91%	-	1.33%	-	3.59%	4.78%	5.63%
Dividend per Share ²	-	0.04	0.04	0.05	0.1	0.191	0.2068	0.2284
Rate of return	-	0.52%	0.45%	0.49%	0.36%	0.73%	0.79%	0.87%
EPS ²	0.01	0.07	0.14	0.35	0.96	1.84	2.132	2.476
Distribution rate	-	57.1%	28.6%	14.3%	10.4%	10.4%	9.7%	9.22%
Net sales ¹	6,859	7,886	8,424	11,551	18,056	22,504	24,786	31,351
EBITDA ¹	2,055	2,261	2,729	4,118	7,849	12,681	15,154	16,154
EBIT ¹	1,165	1,275	1,733	2,763	6,051	11,243	11,451	13,731
Net income ¹	33.7	402	686.4	1,451	3,614	6,251	7,225	8,442
Net Debt ¹	12,651	15,194	11,682	17,747	15,969	15,437	9,165	1,712
Reference price ²	5.43	7.68	8.81	10.30	27.62	26.34	26.34	26.34
Nbr of stocks (in thousands)	32,70,393	32,70,393	32,70,393	34,02,393	35,42,393	35,42,393	-	-
Announcement Date	21/03/22	24/03/23	22/03/24	21/03/25	22/03/26	-	-	-

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	14.69x	4.94x	8.77x	0.71%	1.4TCr
NEWMONT CORPORATION	10.81x	3.83x	5.9x	0.93%	12TCr
AGNICO EAGLE MINES LIMITED	13.95x	5.63x	7.82x	0.83%	10TCr
BARRICK MINING CORPORATION	10.63x	2.92x	4.12x	1.92%	6.79TCr
WHEATON PRECIOUS METALS CORP.	26.64x	16.53x	19.17x	0.54%	6.45TCr
ANGLOGOLD ASHANTI PLC	9.53x	3.5x	4.84x	4.01%	5.08TCr
KINROSS GOLD CORPORATION	10.28x	3.65x	5.25x	0.45%	3.84TCr
NORTHERN STAR RESOURCES LIMITED	19.89x	4.5x	8.54x	2.11%	2.43TCr
ROYAL GOLD, INC.	20.5x	9.99x	12.21x	0.76%	2.15TCr
ALAMOS GOLD INC.	15.21x	6.04x	8.11x	0.26%	1.87TCr
Average	15.21x	6.15x	8.47x	1.25%	5.19TCr
Weighted average by Cap.	14.29x	5.99x	8.08x	1.28%