Stock 3939 WANGUO INTERNATIONAL MINING GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Wanguo International Mining Group Limited

Equities

3939

KYG9430L1077

Specialty Mining & Metals

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:22 2024-04-29 am EDT 		5-day change 1st Jan Change
8.1 HKD -4.93% Intraday chart for Wanguo International Mining Group Limited +1.25% +99.51%
Mar. 18 Wanguo International Mining Group Limited Proposes Dividend for the Year Ended 31 December 2023, Payable on 19 July 2024 CI
Mar. 18 Wanguo International Mining Group Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 1,082 1,062 1,094 1,333 1,282 1,426
Enterprise Value (EV) 1 1,119 1,171 1,140 1,404 1,294 1,548
P/E ratio 13.9 x 14.5 x 19.7 x 15.4 x 6.48 x 7.9 x
Yield 2.7% 1.88% - 1.61% 6.52% 5.81%
Capitalization / Revenue 3.1 x 3.31 x 3.52 x 0.96 x 0.64 x 2.09 x
EV / Revenue 3.21 x 3.65 x 3.66 x 1.01 x 0.64 x 2.27 x
EV / EBITDA 7.63 x 9.83 x 11.3 x 10.3 x 4.69 x 5.71 x
EV / FCF 5.08 x -27.2 x 11.9 x 96 x -7.89 x -12.6 x
FCF Yield 19.7% -3.68% 8.38% 1.04% -12.7% -7.91%
Price to Book 2.36 x 1.82 x 1.76 x 1.87 x 1.23 x 1.24 x
Nbr of stocks (in thousands) 666,000 720,000 720,000 720,000 828,000 828,000
Reference price 2 1.624 1.475 1.519 1.852 1.548 1.722
Announcement Date 4/16/18 4/17/19 5/11/20 4/29/21 4/28/22 4/27/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 348.5 320.7 311.2 1,394 2,014 681.4
EBITDA 1 146.7 119.1 100.6 136.9 275.7 271.2
EBIT 1 114.9 91.85 67.7 101.2 231.7 223
Operating Margin 32.98% 28.64% 21.76% 7.26% 11.5% 32.73%
Earnings before Tax (EBT) 1 102.8 85.66 65.45 100.9 220.9 209.2
Net income 1 70.86 72.14 55.54 86.71 193.4 180.5
Net margin 20.33% 22.5% 17.85% 6.22% 9.6% 26.49%
EPS 2 0.1168 0.1014 0.0771 0.1204 0.2387 0.2180
Free Cash Flow 1 220.4 -43.1 95.47 14.64 -163.9 -122.4
FCF margin 63.25% -13.44% 30.68% 1.05% -8.14% -17.96%
FCF Conversion (EBITDA) 150.29% - 94.88% 10.69% - -
FCF Conversion (Net income) 311.04% - 171.89% 16.88% - -
Dividend per Share 2 0.0439 0.0278 - 0.0298 0.1010 0.1000
Announcement Date 4/16/18 4/17/19 5/11/20 4/29/21 4/28/22 4/27/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 37.4 108 45.8 71.3 12.2 122
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.2551 x 0.9108 x 0.4548 x 0.5205 x 0.0441 x 0.4488 x
Free Cash Flow 1 220 -43.1 95.5 14.6 -164 -122
ROE (net income / shareholders' equity) 15.1% 9.98% 6.82% 9.28% 15.6% 12.2%
ROA (Net income/ Total Assets) 7.7% 4.68% 3.38% 4.65% 8.9% 7.27%
Assets 1 920.7 1,543 1,641 1,863 2,173 2,485
Book Value Per Share 2 0.6900 0.8100 0.8600 0.9900 1.260 1.390
Cash Flow per Share 2 0.1600 0.0300 0.0100 0.0500 0.1400 0.0800
Capex 1 38 37.7 53.2 51.3 232 183
Capex / Sales 10.89% 11.75% 17.11% 3.68% 11.51% 26.79%
Announcement Date 4/16/18 4/17/19 5/11/20 4/29/21 4/28/22 4/27/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Specialty Mining & Metals

1st Jan change Capi.
WANGUO INTERNATIONAL MINING GROUP LIMITED Stock Wanguo International Mining Group Limited
+99.51% 901M
SOUTHERN COPPER CORPORATION Stock Southern Copper Corporation
+35.87% 90.41B
FREEPORT-MCMORAN INC. Stock Freeport-McMoRan Inc.
+18.63% 72.53B
MINING AND METALLURGICAL COMPANY NORILSK NICKEL Stock Mining and Metallurgical Company Norilsk Nickel
-.--% 27.75B
JIANGXI COPPER COMPANY LIMITED Stock Jiangxi Copper Company Limited
+46.01% 10.49B
SUMITOMO METAL MINING CO., LTD. Stock Sumitomo Metal Mining Co., Ltd.
+24.16% 9.2B
BOLIDEN AB Stock Boliden AB
+12.94% 8.86B
KOREA ZINC INC. Stock Korea Zinc Inc.
-8.73% 6.9B
WESTERN MINING CO.,LTD. Stock Western Mining Co.,Ltd.
+44.50% 6.78B
JINDUICHENG MOLYBDENUM CO., LTD. Stock Jinduicheng Molybdenum Co., Ltd.
+23.28% 5.19B
Other Specialty Mining & Metals
  1. Stock Market
  2. Equities
  3. 3939 Stock
  4. Financials Wanguo International Mining Group Limited