Aluminum Corporation of China Limited (2600)

Basic

  • Market Cap

    HK$95.93B

  • EV

    HK$193.21B

  • Shares Out

    17.16B

  • Revenue

    CN¥251.77B

  • Employees

    67,383

Margins

  • Gross

    10.74%

  • EBITDA

    9.8%

  • Operating

    5.98%

  • Pre-Tax

    4.41%

  • Net

    1.65%

  • FCF

    7.08%

Returns (5Yr Avg)

  • ROA

    3.84%

  • ROE

    3.09%

  • ROCE

    8.99%

  • ROIC

    4.94%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    HK$4.6

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥14.85

  • Earnings (Dil)

    CN¥0.24

  • FCF

    CN¥1.05

  • Book Value

    CN¥3.33

Growth (CAGR)

  • Rev 3Yr

    12.35%

  • Rev 5Yr

    8.59%

  • Rev 10Yr

    4.46%

  • Dil EPS 3Yr

    172.48%

  • Dil EPS 5Yr

    22.41%

  • Dil EPS 10Yr

    -5.85%

  • Rev Fwd 2Yr

    -1.42%

  • EBITDA Fwd 2Yr

    7.76%

  • EPS Fwd 2Yr

    60.76%

  • EPS LT Growth Est

    18.4%

Dividends

  • Yield

    —

  • Payout

    15.15%

  • DPS

    CN¥0.04

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    -0.05%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

176,922.2

187,248.8

182,659.2

295,150.8

287,460.9

248,244.7

Impairment of Oil, Gas & Mineral Properties

—

—

—

—

—

—

Other Revenues, Total

3,319.3

2,966.6

3,331.3

3,734.5

3,527.1

3,527.1

Total Revenues

180,241.4

190,215.4

185,990.6

298,885.4

290,987.9

251,771.7

Total Revenues % Chg.

-0.4%

5.5%

-2.2%

60.7%

-2.6%

-24.1%

Cost of Goods Sold, Total

166,620.3

177,583.6

173,148.9

262,784.0

258,655.1

224,736.6

Gross Profit

13,621.1

12,631.8

12,841.7

36,101.3

32,332.8

27,035.2

Selling General & Admin Expenses, Total

5,362.0

4,639.0

3,333.1

4,827.9

4,396.8

4,374.3

Provision for Bad Debts

44.2

154.4

339.0

326.2

-3.7

-268.6

R&D Expenses

626.9

940.8

1,434.1

2,417.4

4,805.2

5,420.0

Impairment of Oil, Gas & Mineral Properties

—

—

—

—

—

—

Other Operating Expenses

1,333.2

1,360.6

1,524.7

2,486.5

2,700.7

2,453.3

Other Operating Expenses, Total

7,366.3

7,094.8

6,630.8

10,058.0

11,899.0

11,978.9

Operating Income

6,254.8

5,537.0

6,210.8

26,043.3

20,433.9

15,056.2

Interest Expense, Total

-4,685.1

-4,923.9

-4,344.2

-4,510.5

-3,827.7

-3,827.7

Interest And Investment Income

1,232.2

1,421.9

1,170.9

311.1

1,145.3

1,214.6

Net Interest Expenses

-3,452.8

-3,502.0

-3,173.3

-4,199.4

-2,682.4

-2,613.1

Income (Loss) On Equity Invest.

—

295.3

—

—

—

—

Currency Exchange Gains (Loss)

7.9

2.3

-76.3

-22.2

-67.1

-67.1

Other Non Operating Income (Expenses)

-303.7

-206.0

-758.5

-1,117.1

-504.7

-6.2

EBT, Excl. Unusual Items

2,506.2

2,126.6

2,202.7

20,704.7

17,179.6

12,369.8

Restructuring Charges

—

—

—

—

—

—

Impairment of Goodwill

—

—

—

—

-15.5

-15.5

Gain (Loss) On Sale Of Investments

-116.0

-9.9

-10.4

-960.6

-16.9

-155.9

Gain (Loss) On Sale Of Assets

101.1

259.7

318.5

30.4

331.0

199.0

Asset Writedown

-46.5

-277.0

-431.8

-5,295.4

-3,861.3

-890.2

Insurance Settlements

—

—

—

4.2

36.3

36.3

Other Unusual Items

-53.5

19.4

110.2

-296.8

-444.3

-444.3

EBT, Incl. Unusual Items

2,391.3

2,119.0

2,189.3

14,186.4

13,209.0

11,099.3

Income Tax Expense

822.5

628.4

590.0

2,869.6

2,365.6

2,059.2

Earnings From Continuing Operations

1,568.8

1,490.6

1,599.2

11,316.9

10,843.3

9,040.0

Minority Interest

-737.6

-637.5

-834.9

-5,557.5

-6,651.4

-4,894.2

Net Income

831.2

853.1

764.3

5,759.4

4,191.9

4,145.8

Preferred Dividend and Other Adjustments

129.3

219.2

261.2

209.5

117.3

117.3

Net Income to Common Incl Extra Items

701.9

633.9

503.1

5,549.9

4,074.6

4,028.5

Net Income to Common Excl. Extra Items

701.9

633.9

503.1

5,549.9

4,074.6

4,028.5

Total Shares Outstanding

14,903.8

17,022.7

17,022.7

17,022.7

17,022.7

17,161.6

Weighted Avg. Shares Outstanding

16,842.7

17,022.7

17,022.7

17,022.7

17,022.7

16,953.0

Weighted Avg. Shares Outstanding Dil

16,842.7

17,022.7

17,022.7

17,022.7

17,022.7

16,953.0

EPS

0.0

0.0

0.0

0.3

0.2

0.2

EPS Diluted

0.0

0.0

0.0

0.3

0.2

0.2

EBITDA

14,180.4

13,171.6

14,021.9

35,912.1

30,156.6

24,669.4