Shandong Gold Mining Co., Ltd. (600547)

Basic

  • Market Cap

    CN¥95.22B

  • EV

    CN¥148.14B

  • Shares Out

    4,473.43M

  • Revenue

    CN¥51.8B

  • Employees

    16,993

Margins

  • Gross

    15.05%

  • EBITDA

    15.56%

  • Operating

    8.54%

  • Pre-Tax

    5.81%

  • Net

    3.66%

  • FCF

    -2.62%

Returns (5Yr Avg)

  • ROA

    2.46%

  • ROE

    3.9%

  • ROCE

    6.45%

  • ROIC

    3.89%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥26.15

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥19.89

  • Earnings (Dil)

    CN¥0.47

  • FCF

    -CN¥0.52

  • Book Value

    CN¥5.31

Growth (CAGR)

  • Rev 3Yr

    0.29%

  • Rev 5Yr

    -2.78%

  • Rev 10Yr

    0.65%

  • Dil EPS 3Yr

    -2.13%

  • Dil EPS 5Yr

    9.77%

  • Dil EPS 10Yr

    -1.2%

  • Rev Fwd 2Yr

    8.24%

  • EBITDA Fwd 2Yr

    34.36%

  • EPS Fwd 2Yr

    80%

  • EPS LT Growth Est

    -22%

Dividends

  • Yield

    —

  • Payout

    14.9%

  • DPS

    CN¥0.07

  • DPS Growth 3Yr

    -0.66%

  • DPS Growth 5Yr

    27.97%

  • DPS Growth 10Yr

    -1.52%

  • DPS Growth Fwd 2Yr

    6.9%

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

56,118.1

62,463.6

63,488.3

33,643.1

50,072.4

51,567.9

Other Revenues, Total

138.4

167.1

176.7

291.9

233.3

233.3

Total Revenues

56,256.5

62,630.7

63,664.9

33,935.0

50,305.8

51,801.2

Total Revenues % Chg.

10.2%

11.3%

1.7%

-46.7%

48.2%

-7.6%

Cost of Goods Sold, Total

51,452.3

56,685.8

55,751.7

30,452.8

43,254.7

44,003.6

Gross Profit

4,804.2

5,944.9

7,913.3

3,482.1

7,051.1

7,797.6

Selling General & Admin Expenses, Total

1,903.0

2,134.2

2,588.7

3,189.5

2,449.4

1,966.0

Provision for Bad Debts

2.2

6.5

0.4

0.6

-5.3

24.6

R&D Expenses

321.0

333.1

390.5

345.6

399.6

431.9

Other Operating Expenses

364.6

551.3

625.4

622.9

820.1

953.4

Other Operating Expenses, Total

2,590.8

3,025.1

3,605.0

4,158.6

3,663.8

3,375.8

Operating Income

2,213.4

2,919.8

4,308.3

-676.5

3,387.3

4,421.8

Interest Expense, Total

-829.1

-843.7

-816.3

-731.8

-1,051.0

-1,426.6

Interest And Investment Income

135.4

53.9

65.0

796.3

163.4

148.0

Net Interest Expenses

-693.7

-789.8

-751.3

64.5

-887.6

-1,278.6

Currency Exchange Gains (Loss)

-115.5

-50.3

-90.7

-32.1

-52.1

-52.1

Other Non Operating Income (Expenses)

28.5

-17.8

-59.6

-59.0

-161.1

-122.3

EBT, Excl. Unusual Items

1,432.6

2,062.0

3,406.7

-703.0

2,286.4

2,968.7

Impairment of Goodwill

—

-98.0

—

—

—

—

Gain (Loss) On Sale Of Investments

243.7

164.7

392.5

576.4

-209.1

113.3

Gain (Loss) On Sale Of Assets

-25.9

-28.8

-134.0

124.9

-18.2

-17.1

Asset Writedown

-0.0

-25.2

-617.1

-5.4

-0.6

-14.0

Other Unusual Items

18.4

42.7

-12.7

29.7

-52.2

-42.5

EBT, Incl. Unusual Items

1,668.8

2,117.4

3,035.6

22.5

2,006.4

3,008.5

Income Tax Expense

583.2

696.1

739.0

217.9

582.9

724.3

Earnings From Continuing Operations

1,085.6

1,421.4

2,296.6

-195.4

1,423.4

2,284.2

Minority Interest

-61.5

-131.9

-271.9

1.7

-177.6

-386.1

Net Income

1,024.1

1,289.5

2,024.7

-193.7

1,245.9

1,898.1

Preferred Dividend and Other Adjustments

—

—

—

205.0

353.1

674.7

Net Income to Common Incl Extra Items

1,024.1

1,289.5

2,024.7

-398.7

892.8

1,223.4

Net Income to Common Excl. Extra Items

1,024.1

1,289.5

2,024.7

-398.7

892.8

1,223.4

Total Shares Outstanding

4,339.5

4,339.5

4,313.9

4,473.4

4,473.4

4,473.4

Weighted Avg. Shares Outstanding

3,773.4

4,298.2

4,307.9

4,430.4

4,463.8

2,604.2

Weighted Avg. Shares Outstanding Dil

3,773.4

4,298.2

4,307.9

4,430.4

4,463.8

2,604.2

EPS

0.3

0.3

0.5

-0.1

0.2

0.5

EPS Diluted

0.3

0.3

0.5

-0.1

0.2

0.5

EBITDA

4,652.2

5,564.2

6,894.6

1,779.1

6,519.4

8,061.3