Valuation Zijin Mining Group Company Limited Hong Kong S.E.

Equities

Market Closed - Hong Kong S.E. Other stock markets 01:38:20 19/05/2026 pm IST			5-day change	1st Jan Change
33.40 ^HKD	-2.96%		-13.11%	-6.34%

18/05	Beijing AstronStone Aerospace Technology Co., Ltd. announced that it has received CNY 500 million in funding from a group of investors	CI
13/05	HKEX says JP Morgan Chase's long position in H-shares of Zijin Mining decreases to 13.4%	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,43,126	2,59,576	3,22,284	3,90,273	8,98,431	8,18,350	-	-
Change	-	6.77%	24.16%	21.1%	130.21%	-8.91%	-	-
Enterprise Value (EV) ¹	3,06,978	3,63,334	4,45,672	5,07,483	9,97,067	8,46,054	7,93,371	7,23,577
Change	-	18.36%	22.66%	13.87%	96.47%	-15.15%	-6.23%	-8.8%
P/E ratio	16.2x	13.2x	15.6x	12.6x	18x	10.3x	9.26x	8.72x
PBR	3.6x	2.96x	3.05x	2.91x	4.94x	3.29x	2.63x	2.13x
PEG	-	0.5x	2.96x	0.3x	0.3x	0.2x	0.8x	1.42x
Capitalization / Revenue	1.08x	0.96x	1.1x	1.29x	2.57x	1.73x	1.63x	1.58x
EV / Revenue	1.36x	1.34x	1.52x	1.67x	2.86x	1.79x	1.58x	1.4x
EV / EBITDA	9.24x	8.86x	9.88x	8.57x	10.1x	6.03x	5.15x	4.31x
EV / EBIT	12.2x	11.7x	14x	10.4x	12.1x	6.86x	5.8x	4.92x
EV / FCF	51.7x	90.4x	68.2x	20.8x	22.3x	11.4x	8.23x	6.49x
FCF Yield	1.94%	1.11%	1.47%	4.81%	4.49%	8.75%	12.2%	15.4%
Dividend per Share ²	0.2	0.2	0.2	0.28	0.38	1.01	1.09	1.108
Rate of return	2.06%	2%	1.61%	1.85%	1.1%	3.23%	3.48%	3.54%
EPS ²	0.6	0.76	0.8	1.2	1.91	3.043	3.38	3.588
Distribution rate	33.3%	26.3%	25%	23.3%	19.9%	33.2%	32.3%	30.9%
Net sales ¹	2,25,102	2,70,329	2,93,403	3,03,640	3,49,079	4,73,876	5,01,350	5,16,654
EBITDA ¹	33,207	40,989	45,109	59,202	98,516	1,40,362	1,53,972	1,67,767
EBIT ¹	25,087	30,946	31,937	48,827	82,110	1,23,403	1,36,851	1,46,997
Net income ¹	15,673	20,042	21,119	32,051	51,777	80,453	89,778	96,505
Net Debt ¹	63,852	1,03,758	1,23,387	1,17,209	98,636	27,705	-24,978	-94,773
Reference price ²	9.70	10.00	12.46	15.12	34.47	31.30	31.30	31.30
Nbr of stocks (in thousands)	2,63,30,112	2,63,25,562	2,62,86,311	2,65,37,629	2,64,85,472	2,64,08,979	-	-
Announcement Date	18/03/22	24/03/23	22/03/24	21/03/25	20/03/26	-	-	-

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.($)
SHANDONG GOLD MINING CO., LTD.	15.15x	1.36x	6.03x	2.67%	2TCr
HUNAN GOLD CORPORATION LIMITED	17.94x	-	-	1.42%	597.26Cr
Average	16.55x	1.36x	6.03x	2.04%	1.3TCr
Weighted average by Cap.	15.79x	1.36x	6.03x	2.38%