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

Equities

Market Closed - Hong Kong S.E. Other stock markets 01:38:28 23/01/2026 pm IST			5-day change	1st Jan Change
40.42 ^HKD	+1.10%		+1.05%	+13.35%

09:00pm	Zijin Mining says phase 2 of Julong copper mine project completed and put into production	RE
07:07pm	Zijin Mining Group Co., Ltd. Announces Completion of Construction and Commencement of Production of Phase 2 of the Julong Copper Mine	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,24,872	2,43,126	2,59,576	3,22,284	3,90,273	9,86,318	9,86,318	-
Change	-	8.12%	6.77%	24.16%	21.1%	152.72%	0%	-
Enterprise Value (EV) ¹	2,86,804	3,06,978	3,63,334	4,45,672	5,07,483	10,85,254	10,39,467	10,13,609
Change	-	7.03%	18.36%	22.66%	13.87%	113.85%	-4.22%	-2.49%
P/E ratio	37.2x	16.2x	13.2x	15.6x	12.6x	19.5x	15.3x	13.9x
PBR	4.61x	3.6x	2.96x	3.05x	2.91x	5.51x	4.35x	3.55x
PEG	-	0x	0.5x	2.96x	0.3x	0.3x	0.6x	1.4x
Capitalization / Revenue	1.31x	1.08x	0.96x	1.1x	1.29x	2.68x	2.35x	2.27x
EV / Revenue	1.67x	1.36x	1.34x	1.52x	1.67x	2.95x	2.48x	2.33x
EV / EBITDA	15.4x	9.24x	8.86x	9.88x	8.57x	12.9x	9.56x	8.48x
EV / EBIT	25.5x	12.2x	11.7x	14x	10.4x	14.8x	10.8x	9.6x
EV / FCF	594x	51.7x	90.4x	68.2x	20.8x	36.5x	18.2x	14.8x
FCF Yield	0.17%	1.94%	1.11%	1.47%	4.81%	2.74%	5.5%	6.74%
Dividend per Share ²	0.12	0.2	0.2	0.2	0.28	0.6049	0.7508	0.8772
Rate of return	1.29%	2.06%	2%	1.61%	1.85%	1.61%	2%	2.34%
EPS ²	0.25	0.6	0.76	0.8	1.2	1.925	2.458	2.705
Distribution rate	48%	33.3%	26.3%	25%	23.3%	31.4%	30.5%	32.4%
Net sales ¹	1,71,501	2,25,102	2,70,329	2,93,403	3,03,640	3,68,031	4,19,557	4,35,061
EBITDA ¹	18,609	33,207	40,989	45,109	59,202	83,864	1,08,737	1,19,590
EBIT ¹	11,240	25,087	30,946	31,937	48,827	73,145	96,341	1,05,572
Net income ¹	6,509	15,673	20,042	21,119	32,051	51,230	64,793	71,801
Net Debt ¹	61,932	63,852	1,03,758	1,23,387	1,17,209	98,936	53,149	27,291
Reference price ²	9.29	9.70	10.00	12.46	15.12	37.56	37.56	37.56
Nbr of stocks (in thousands)	2,53,77,260	2,63,30,112	2,63,25,562	2,62,86,311	2,65,37,629	2,64,85,472	2,64,85,472	-
Announcement Date	19/03/21	18/03/22	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SHANDONG GOLD MINING CO., LTD.	37.05x	2.57x	13.28x	1%	3.2TCr
HUNAN GOLD CORPORATION LIMITED	23.89x	-	-	1.27%	514.79Cr
Average	30.47x	2.57x	13.28x	1.14%	1.86TCr
Weighted average by Cap.	35.23x	2.57x	13.28x	1.04%