Zijin Mining Group Company Limited (2899)

Basic

  • Market Cap

    HK$345.04B

  • EV

    HK$501.37B

  • Shares Out

    26.29B

  • Revenue

    CN¥291.15B

  • Employees

    48,836

Margins

  • Gross

    15.39%

  • EBITDA

    14.24%

  • Operating

    10.4%

  • Pre-Tax

    9.98%

  • Net

    6.71%

  • FCF

    0.92%

Returns (5Yr Avg)

  • ROA

    5.87%

  • ROE

    12.98%

  • ROCE

    12.83%

  • ROIC

    7.58%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    HK$14.67

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥11.09

  • Earnings (Dil)

    CN¥0.74

  • FCF

    CN¥0.1

  • Book Value

    CN¥3.95

Growth (CAGR)

  • Rev 3Yr

    20.86%

  • Rev 5Yr

    21.77%

  • Rev 10Yr

    19.07%

  • Dil EPS 3Yr

    48.03%

  • Dil EPS 5Yr

    29.62%

  • Dil EPS 10Yr

    16.98%

  • Rev Fwd 2Yr

    10.77%

  • EBITDA Fwd 2Yr

    13.83%

  • EPS Fwd 2Yr

    16%

  • EPS LT Growth Est

    13.7%

Dividends

  • Yield

    —

  • Payout

    33.63%

  • DPS

    CN¥0.25

  • DPS Growth 3Yr

    35.72%

  • DPS Growth 5Yr

    22.67%

  • DPS Growth 10Yr

    9.6%

  • DPS Growth Fwd 2Yr

    23.46%

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

105,098.2

135,150.4

169,596.3

222,018.1

268,083.9

288,900.5

Impairment of Oil, Gas & Mineral Properties

712.1

224.8

10.3

—

—

—

Other Revenues, Total

896.0

947.6

1,905.0

3,084.4

2,245.1

2,245.1

Total Revenues

105,994.2

136,098.0

171,501.3

225,102.5

270,329.0

291,145.6

Total Revenues % Chg.

12.1%

28.4%

26.0%

31.3%

20.1%

11.8%

Cost of Goods Sold, Total

92,648.4

120,627.7

151,141.0

190,418.6

227,771.2

246,331.2

Gross Profit

13,345.9

15,470.3

20,360.3

34,683.9

42,557.8

44,814.4

Selling General & Admin Expenses, Total

3,535.3

4,067.4

4,185.2

5,630.8

6,781.3

7,830.0

Exploration / Drilling Costs, Total

312.1

196.4

88.1

81.6

102.6

102.6

Provision for Bad Debts

-2.2

9.5

2.3

11.8

177.8

28.0

R&D Expenses

274.4

476.3

582.5

770.7

1,231.6

1,562.3

Impairment of Oil, Gas & Mineral Properties

712.1

224.8

10.3

—

—

—

Other Operating Expenses

1,599.0

1,874.1

2,499.2

3,459.7

4,267.6

5,011.2

Other Operating Expenses, Total

6,430.6

6,848.5

7,367.6

9,954.5

12,560.8

14,534.1

Operating Income

6,915.2

8,621.8

12,992.7

24,729.4

29,997.1

30,280.4

Interest Expense, Total

-1,575.8

-1,961.2

-1,953.2

-1,944.4

-3,213.8

-4,539.2

Interest And Investment Income

1,411.8

534.1

613.8

2,446.2

4,222.2

4,164.3

Net Interest Expenses

-164.1

-1,427.2

-1,339.4

501.8

1,008.3

-374.9

Currency Exchange Gains (Loss)

81.2

130.0

-235.1

-17.2

333.7

333.7

Other Non Operating Income (Expenses)

57.3

-188.9

-263.0

289.9

-534.6

-803.4

EBT, Excl. Unusual Items

6,889.7

7,135.7

11,155.1

25,504.0

30,804.5

29,435.8

Impairment of Goodwill

-157.8

—

—

—

-71.1

-71.1

Gain (Loss) On Sale Of Investments

-139.2

-106.8

-184.9

-231.9

-255.5

250.4

Gain (Loss) On Sale Of Assets

84.6

-23.7

12.4

-7.8

-5.2

-41.7

Asset Writedown

-773.6

-144.0

-477.7

-640.3

-178.2

-234.2

Other Unusual Items

226.5

113.1

341.2

169.8

-301.6

-283.3

EBT, Incl. Unusual Items

6,130.2

6,974.3

10,846.0

24,793.8

29,992.9

29,055.9

Income Tax Expense

1,447.5

1,913.4

2,388.0

5,194.2

5,225.6

4,904.6

Earnings From Continuing Operations

4,682.7

5,060.9

8,458.0

19,599.6

24,767.2

24,151.4

Minority Interest

-588.9

-776.9

-1,949.5

-3,926.8

-4,725.2

-4,611.5

Net Income

4,093.8

4,284.0

6,508.6

15,672.9

20,042.0

19,539.8

Preferred Dividend and Other Adjustments

—

—

258.5

244.1

19.3

19.3

Net Income to Common Incl Extra Items

4,093.8

4,284.0

6,250.1

15,428.8

20,022.7

19,520.5

Net Income to Common Excl. Extra Items

4,093.8

4,284.0

6,250.1

15,428.8

20,022.7

19,520.5

Total Shares Outstanding

23,031.2

25,377.3

25,377.3

26,183.4

26,184.2

26,156.8

Weighted Avg. Shares Outstanding

23,031.2

23,288.3

25,377.3

25,811.3

26,231.6

26,259.4

Weighted Avg. Shares Outstanding Dil

23,031.2

23,288.3

25,448.6

25,819.0

26,261.1

26,288.9

EPS

0.2

0.2

0.2

0.6

0.8

0.7

EPS Diluted

0.2

0.2

0.2

0.6

0.8

0.7

EBITDA

11,852.2

14,250.8

19,891.6

32,525.0

39,724.4

41,456.5