Valuation Inner Mongolia Baotou Steel Union Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2026-04-16			5-day change	1st Jan Change
2.880 ^CNY	+2.13%		+1.77%	+21.01%

Apr. 15	China's winning bet in times of crisis
Apr. 13	Chinese Rare-Earth Companies Finish High on Increases in Q2 Prices	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	60,172	53,334	127,182	87,177	66,291	84,371
Change	-	-11.36%	138.46%	-31.45%	-23.96%	27.27%
Enterprise Value (EV) ¹	87,868	82,660	148,528	117,672	104,146	130,161
Change	-	-5.93%	79.69%	-20.77%	-11.49%	24.98%
P/E ratio	110x	131x	44.2x	-119x	129x	321x
PBR	1.14x	1.01x	2.29x	1.66x	1.28x	1.62x
PEG	-	-5.1x	0x	1x	-1x	-6.6x
Capitalization / Revenue	0.95x	0.9x	1.48x	1.21x	0.94x	1.24x
EV / Revenue	1.39x	1.39x	1.72x	1.63x	1.48x	1.91x
EV / EBITDA	12.5x	11.9x	16.1x	27.1x	16.5x	21.4x
EV / EBIT	24.3x	26.2x	25.6x	131x	44.4x	71.7x
EV / FCF	-11.3x	199x	11.9x	48.3x	-141x	38.4x
FCF Yield	-8.88%	0.5%	8.42%	2.07%	-0.71%	2.61%
Dividend per Share ²	-	-	0.019	-	-	0.002
Rate of return	-	-	0.68%	-	-	0.11%
EPS ²	0.012	0.0089	0.0631	-0.0161	0.0113	0.0058
Distribution rate	-	-	30.1%	-	-	34.5%
Net sales ¹	63,397	59,266	86,183	72,172	70,565	68,089
EBITDA ¹	7,055	6,937	9,228	4,346	6,307	6,075
EBIT ¹	3,611	3,150	5,813	895.6	2,347	1,816
Net income ¹	667.9	406	2,866	-730	515.3	264.6
Net Debt ¹	27,696	29,325	21,345	30,495	37,855	45,791
Reference price ²	1.320	1.170	2.790	1.920	1.460	1.860
Nbr of stocks (in thousands)	45,585,033	45,585,033	45,585,033	45,404,942	45,404,942	45,360,584
Announcement Date	4/29/20	4/29/21	4/15/22	4/21/23	4/18/24	4/18/25

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.($)
INNER MONGOLIA BAOTOU STEEL UNION CO., LTD.	-	-	-	-	18.72B
JSW STEEL LIMITED	33.04x	2.01x	12.39x	0.43%	31.9B
BAOSHAN IRON & STEEL CO., LTD.	13.51x	0.51x	4.87x	4.17%	20.2B
JINDAL STEEL & POWER LIMITED	33.76x	2.65x	14.84x	0.2%	13.37B
CITIC PACIFIC SPECIAL STEEL GROUP CO., LTD	12.29x	-	-	-	12.28B
CHINA STEEL CORPORATION	52.55x	1.58x	14.57x	1.54%	9.71B
BHARAT FORGE LIMITED	66.21x	5.47x	30.87x	0.45%	9.39B
BLUESCOPE STEEL LIMITED	14.83x	0.8x	6.81x	6.37%	8.94B
TERNIUM S.A.	10.4x	0.55x	4.41x	5.5%	8.38B
JINDAL STAINLESS LIMITED	20.62x	1.55x	12.25x	0.38%	6.91B
Average	28.58x	1.89x	12.62x	2.38%	13.98B
Weighted average by Cap.	28.27x	1.83x	12.00x	2.07%