Valuation Zijin Mining Group Company Limited

Equities

End-of-day quote Shanghai S.E. Other stock markets 13/03/2026			5-day change	1st Jan Change
35.77 ^CNY	-2.67%		-3.58%	+3.77%

13/03	Zijin Mining to Invest 100 Million Yuan Into Partnership Fund	MT
13/03	Diary - Hong Kong corporate earnings week ahead	RE

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	9,35,028	9,35,028	-
Change	-	8.12%	6.77%	24.16%	21.1%	139.58%	0%	-
Enterprise Value (EV) ¹	2,86,804	3,06,978	3,63,334	4,45,672	5,07,483	10,33,920	9,85,763	9,35,250
Change	-	7.03%	18.36%	22.66%	13.87%	103.74%	-4.66%	-5.12%
P/E ratio	37.2x	16.2x	13.2x	15.6x	12.6x	18.5x	12.8x	11.5x
PBR	4.61x	3.6x	2.96x	3.05x	2.91x	5.17x	3.94x	3.12x
PEG	-	0x	0.5x	2.96x	0.3x	0.3x	0.3x	1x
Capitalization / Revenue	1.31x	1.08x	0.96x	1.1x	1.29x	2.46x	2.15x	2.01x
EV / Revenue	1.67x	1.36x	1.34x	1.52x	1.67x	2.72x	2.26x	2.01x
EV / EBITDA	15.4x	9.24x	8.86x	9.88x	8.57x	12.3x	8.37x	7.09x
EV / EBIT	25.5x	12.2x	11.7x	14x	10.4x	14x	9.04x	7.74x
EV / FCF	594x	51.7x	90.4x	68.2x	20.8x	23.8x	15.4x	13.7x
FCF Yield	0.17%	1.94%	1.11%	1.47%	4.81%	4.21%	6.51%	7.3%
Dividend per Share ²	0.12	0.2	0.2	0.2	0.28	0.6516	0.9146	1.06
Rate of return	1.29%	2.06%	2%	1.61%	1.85%	1.82%	2.56%	2.96%
EPS ²	0.25	0.6	0.76	0.8	1.2	1.935	2.789	3.102
Distribution rate	48%	33.3%	26.3%	25%	23.3%	33.7%	32.8%	34.2%
Net sales ¹	1,71,501	2,25,102	2,70,329	2,93,403	3,03,640	3,80,042	4,35,768	4,65,523
EBITDA ¹	18,609	33,207	40,989	45,109	59,202	84,154	1,17,738	1,31,972
EBIT ¹	11,240	25,087	30,946	31,937	48,827	74,094	1,09,004	1,20,861
Net income ¹	6,509	15,673	20,042	21,119	32,051	51,756	73,615	81,832
Net Debt ¹	61,932	63,852	1,03,758	1,23,387	1,17,209	98,893	50,735	222.7
Reference price ²	9.29	9.70	10.00	12.46	15.12	35.77	35.77	35.77
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ZIJIN MINING GROUP COMPANY LIMITED	18.48x	2.72x	12.29x	1.82%	14TCr
SHANDONG GOLD MINING CO., LTD.	35.1x	2.26x	11.21x	1.06%	2.92TCr
HUNAN GOLD CORPORATION LIMITED	34.3x	-	-	0.89%	747.32Cr
Average	29.29x	2.49x	11.75x	1.25%	5.74TCr
Weighted average by Cap.	21.99x	2.64x	12.10x	1.65%