Valuation Aluminum Corporation of China Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 03:08:06 2026-01-14 am EST			5-day change	1st Jan Change
13.44 ^HKD	-1.18%		+1.28%	+10.44%

Jan. 08	Aluminum Corporation of China Limited Announces Resignation of Jiang Tao as an Executive Director, Deputy General Manager and A Member of the Esg Committee, Effective 8 January 2025	CI
Jan. 06	Yong Jie New Material Secures Aluminum Supply Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	56,575	93,498	70,665	88,509	113,753	227,481	227,481	-
Change	-	65.26%	-24.42%	25.25%	28.52%	99.98%	0%	-
Enterprise Value (EV) ¹	129,904	146,057	126,226	125,891	146,675	245,820	226,846	207,235
Change	-	12.43%	-13.58%	-0.27%	16.51%	67.59%	-7.72%	-8.64%
P/E ratio	82.4x	12.3x	12.3x	9.08x	5.84x	14.3x	11.8x	11.2x
PBR	0.72x	1.04x	-	1x	1.04x	2.56x	2.18x	1.83x
PEG	-	0x	-0.7x	0.1x	0.1x	0.9x	0.6x	1.92x
Capitalization / Revenue	0.3x	0.35x	0.24x	0.39x	0.48x	0.97x	0.94x	0.92x
EV / Revenue	0.7x	0.54x	0.43x	0.56x	0.62x	1.04x	0.94x	0.84x
EV / EBITDA	9.51x	7.53x	4.65x	4.44x	4.05x	5.95x	4.79x	4.17x
EV / EBIT	21.6x	13x	7.7x	7.14x	6.09x	8.52x	6.69x	6.09x
EV / FCF	13.2x	5.37x	5.45x	6.25x	6.53x	13.3x	11.5x	7.8x
FCF Yield	7.58%	18.6%	18.3%	16%	15.3%	7.52%	8.73%	12.8%
Dividend per Share ²	-	0.032	-	0.08	0.217	0.3015	0.4149	0.5052
Rate of return	-	0.91%	-	2.26%	5.14%	2.51%	3.45%	4.2%
EPS ²	0.028	0.286	0.239	0.39	0.722	0.8403	1.015	1.075
Distribution rate	-	11.2%	-	20.5%	30.1%	35.9%	40.9%	47%
Net sales ¹	185,994	269,748	290,988	225,071	237,066	235,639	240,924	245,970
EBITDA ¹	13,659	19,392	27,122	28,340	36,247	41,313	47,343	49,657
EBIT ¹	6,023	11,208	16,393	17,643	24,083	28,867	33,927	34,002
Net income ¹	741	5,080	4,192	6,717	12,400	14,387	17,229	18,297
Net Debt ¹	73,329	52,560	55,561	37,382	32,923	18,339	-635	-20,246
Reference price ²	2.31	3.51	2.94	3.54	4.22	12.02	12.02	12.02
Nbr of stocks (in thousands)	17,022,673	17,022,673	17,161,592	17,161,592	17,156,499	17,155,632	17,155,632	-
Announcement Date	3/23/21	3/22/22	3/21/23	3/27/24	3/26/25	-	-	-

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.($)
ALUMINUM CORPORATION OF CHINA LIMITED	14.47x	1.06x	6.07x	2.48%	33.33B
HINDALCO INDUSTRIES LIMITED	12.96x	1x	7.63x	0.56%	23.01B
ALCOA CORPORATION	14.45x	1.43x	9.22x	0.61%	17.08B
NORSK HYDRO ASA	14.54x	0.85x	6.13x	3.55%	16.22B
TIANSHAN ALUMINUM GROUP CO.,LTD	17.51x	3.13x	12.26x	2.69%	12.04B
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	12.83x	1.75x	7.12x	3.03%	9.74B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	11.9x	-	-	2.96%	9.56B
NATIONAL ALUMINIUM COMPANY LIMITED	13.42x	3.59x	8.41x	2.35%	7.27B
HENAN ZHONGFU INDUSTRIAL CO.,LTD	17.44x	-	-	1%	5.16B
Average	14.39x	1.83x	8.12x	2.14%	14.82B
Weighted average by Cap.	14.24x	1.50x	7.69x	2.07%