Valuation Shandong Gold Mining Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2026-04-17			5-day change	1st Jan Change
38.44 ^CNY	-2.06%		-4.38%	-0.70%

Apr. 08	Shandong Gold Mining's controlling shareholder selectively increases holdings of co's A-shares	RE
Apr. 08	Gold-Mining Stocks Jump After U.S.-Iran Cease-Fire	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	77,359	80,255	94,218	91,933	170,867	166,882	-	-
Change	-	3.74%	17.4%	-2.42%	85.86%	-2.33%	-	-
Enterprise Value (EV) ¹	85,126	91,431	135,137	144,633	218,821	212,618	208,187	215,076
Change	-	7.41%	47.8%	7.03%	51.29%	-2.83%	-2.08%	3.31%
P/E ratio	-209x	95.8x	54.5x	39.7x	41.2x	18.7x	16.9x	15.2x
PBR	2.88x	3.74x	3.09x	4.07x	3.97x	3.4x	2.98x	2.67x
PEG	-	-0x	0x	1.1x	0.6x	0x	1.5x	1.3x
Capitalization / Revenue	2.28x	1.6x	1.59x	1.11x	1.64x	1.24x	1.21x	1.11x
EV / Revenue	2.51x	1.82x	2.28x	1.75x	2.1x	1.59x	1.51x	1.43x
EV / EBITDA	33.6x	17.4x	14.3x	13.6x	13.2x	7.7x	6.85x	6.56x
EV / EBIT	1,243x	43.5x	25.1x	25.2x	23.3x	9.21x	8.92x	8.39x
EV / FCF	-53.8x	-	-58x	-21.4x	25.5x	23.7x	20.7x	15.6x
FCF Yield	-1.86%	-	-1.72%	-4.67%	3.92%	4.23%	4.82%	6.42%
Dividend per Share ²	0.05	0.07	0.14	0.148	0.18	0.7162	0.837	0.7934
Rate of return	0.27%	0.37%	0.61%	0.65%	0.46%	1.86%	2.18%	2.06%
EPS ²	-0.09	0.2	0.42	0.57	0.94	2.054	2.278	2.535
Distribution rate	-55.6%	35%	33.3%	26%	19.1%	34.9%	36.7%	31.3%
Net sales ¹	33,935	50,306	59,275	82,518	104,287	134,094	138,151	150,151
EBITDA ¹	2,535	5,263	9,476	10,633	16,557	27,610	30,413	32,794
EBIT ¹	68.48	2,102	5,378	5,744	9,389	23,082	23,333	25,638
Net income ¹	-193.7	1,246	1,804	2,952	4,739	9,707	10,522	12,004
Net Debt ¹	7,767	11,176	40,920	52,700	47,954	45,736	41,305	48,194
Reference price ²	18.82	19.16	22.87	22.63	38.71	38.44	38.44	38.44
Nbr of stocks (in thousands)	4,473,430	4,473,430	4,473,430	4,473,430	4,609,930	4,609,930	-	-
Announcement Date	3/28/22	3/29/23	3/28/24	3/27/25	3/26/26	-	-	-

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.($)
SHANDONG GOLD MINING CO., LTD.	18.71x	1.62x	7.85x	1.86%	24.48B
ZIJIN MINING GROUP COMPANY LIMITED	11.44x	2x	6.8x	2.74%	132B
HUNAN GOLD CORPORATION LIMITED	24.34x	-	-	1.22%	6.91B
Average	18.17x	1.81x	7.32x	1.94%	54.48B
Weighted average by Cap.	13.08x	1.94x	6.96x	2.55%