INNER MONGOLIA DAZHONG MINING CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.79 CNY | +2.86% |
|
+3.25% | +6.10% |
| Mar. 24 | Inner Mongolia Dazhong Mining's Shareholder to Unload 2.0% Stake | CI |
| Mar. 19 | Dazhong Mining's 2023 Profit Rises 4% on Higher Operating Income | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 22,741 | 19,498 | 15,123 | 16,045 | - | - |
| Enterprise Value (EV) 1 | 22,741 | 19,498 | 15,123 | 16,045 | 16,045 | 16,045 |
| P/E ratio | 13.3 x | 19.9 x | 13.4 x | 13.1 x | 10.3 x | 8.74 x |
| Yield | - | 2.32% | - | 3.24% | 3.89% | - |
| Capitalization / Revenue | - | 4.8 x | 3.78 x | 4.01 x | 2.65 x | 2.72 x |
| EV / Revenue | - | 4.8 x | 3.78 x | 4.01 x | 2.65 x | 2.72 x |
| EV / EBITDA | - | 13.3 x | 8.52 x | 7.5 x | 6.57 x | 5.46 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 3.26 x | 2.6 x | 2.37 x | 2 x | 1.64 x |
| Nbr of stocks (in thousands) | 1,508,000 | 1,508,000 | 1,486,972 | 1,486,985 | - | - |
| Reference price 2 | 15.08 | 12.93 | 10.17 | 10.79 | 10.79 | 10.79 |
| Announcement Date | 3/3/22 | 3/29/23 | 3/18/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 4,058 | 4,003 | 3,998 | 6,057 | 5,894 |
| EBITDA 1 | - | 1,463 | 1,774 | 2,138 | 2,443 | 2,936 |
| EBIT 1 | - | 1,132 | 1,334 | 1,454 | 1,841 | 2,173 |
| Operating Margin | - | 27.9% | 33.33% | 36.37% | 30.39% | 36.86% |
| Earnings before Tax (EBT) 1 | - | 1,132 | 1,315 | 1,438 | 1,825 | 2,156 |
| Net income 1 | 1,625 | 976.7 | 1,141 | 1,244 | 1,580 | 1,868 |
| Net margin | - | 24.07% | 28.51% | 31.12% | 26.08% | 31.68% |
| EPS 2 | 1.130 | 0.6500 | 0.7600 | 0.8250 | 1.050 | 1.235 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.3000 | - | 0.3500 | 0.4200 | - |
| Announcement Date | 3/3/22 | 3/29/23 | 3/18/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 17.8% | 19.6% | 18% | 19.5% | 18.8% |
| ROA (Net income/ Total Assets) | - | - | 8.87% | 7.96% | 10.1% | 9.91% |
| Assets 1 | - | - | 12,867 | 15,638 | 15,628 | 18,854 |
| Book Value Per Share 2 | - | 3.960 | 3.910 | 4.550 | 5.390 | 6.570 |
| Cash Flow per Share 2 | - | 0.7700 | 1.070 | 0.8500 | 1.310 | 1.430 |
| Capex 1 | - | 821 | 4,934 | 647 | 571 | 657 |
| Capex / Sales | - | 20.23% | 123.24% | 16.19% | 9.42% | 11.15% |
| Announcement Date | 3/3/22 | 3/29/23 | 3/18/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
10.79
CNY
Average target price
13
CNY
Spread / Average Target
+20.48%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +6.10% | 2.22B | |
| +0.69% | 42.05B | |
| +19.68% | 25.04B | |
| -18.52% | 22.45B | |
| +14.37% | 21.33B | |
| -6.33% | 21.11B | |
| +8.89% | 20.25B | |
| +7.77% | 9.48B | |
| -11.56% | 8.59B | |
| -24.03% | 8.31B |
- Stock Market
- Equities
- 001203 Stock
- Financials Inner Mongolia Dazhong Mining Co., Ltd.
