ZANGGE MINING COMPANY LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28.84 CNY | +0.77% |
|
-2.83% | +13.81% |
Valuation
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 14,714 | 79,719 | 40,354 | 39,797 | 45,294 | - | - |
| Enterprise Value (EV) 1 | 15,047 | 79,719 | 40,354 | 39,797 | 45,294 | 45,294 | 45,294 |
| P/E ratio | 41 x | 56.9 x | 7.27 x | 11.6 x | 17.2 x | 11.5 x | 10.4 x |
| Yield | - | - | 3.7% | 3.16% | 2.52% | 2.12% | 3.64% |
| Capitalization / Revenue | 7.13 x | - | 4.92 x | 7.62 x | 13 x | 7.83 x | 8.63 x |
| EV / Revenue | 7.13 x | - | 4.92 x | 7.62 x | 13 x | 7.83 x | 8.63 x |
| EV / EBITDA | 16.8 x | - | 5.72 x | 8.88 x | 11.7 x | 9.26 x | 7.95 x |
| EV / FCF | - | - | 7,618,382 x | - | - | - | - |
| FCF Yield | - | - | 0% | - | - | - | - |
| Price to Book | 1.88 x | - | 3.39 x | 3.07 x | 3.2 x | 2.59 x | 2.36 x |
| Nbr of stocks (in thousands) | 1,993,780 | 1,944,355 | 1,553,861 | 1,570,514 | 1,570,514 | - | - |
| Reference price 2 | 7.380 | 41.00 | 25.97 | 25.34 | 28.84 | 28.84 | 28.84 |
| Announcement Date | 4/14/20 | 3/10/22 | 3/9/23 | 3/20/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,064 | - | 8,194 | 5,226 | 3,493 | 5,788 | 5,251 |
| EBITDA 1 | 874 | - | 7,055 | 4,483 | 3,875 | 4,894 | 5,695 |
| EBIT 1 | 471.1 | - | 6,632 | 4,063 | 3,088 | 4,668 | 5,202 |
| Operating Margin | 22.82% | - | 80.94% | 77.75% | 88.41% | 80.65% | 99.07% |
| Earnings before Tax (EBT) 1 | 528.7 | - | 6,593 | 3,866 | 3,088 | 4,658 | 5,201 |
| Net income 1 | 431.6 | 1,427 | 5,655 | 3,420 | 2,653 | 3,970 | 4,403 |
| Net margin | 20.91% | - | 69.01% | 65.44% | 75.94% | 68.59% | 83.86% |
| EPS 2 | 0.1800 | 0.7200 | 3.570 | 2.180 | 1.677 | 2.512 | 2.783 |
| Free Cash Flow | - | - | 5,297 | - | - | - | - |
| FCF margin | - | - | 64.64% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | 75.08% | - | - | - | - |
| FCF Conversion (Net income) | - | - | 93.67% | - | - | - | - |
| Dividend per Share 2 | - | - | 0.9600 | 0.8000 | 0.7267 | 0.6125 | 1.050 |
| Announcement Date | 4/14/20 | 3/10/22 | 3/9/23 | 3/20/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | 333 | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.3809 x | - | - | - | - | - | - |
| Free Cash Flow | - | - | 5,297 | - | - | - | - |
| ROE (net income / shareholders' equity) | 4.7% | - | 50.1% | 27.6% | 18.6% | 22.3% | 22.8% |
| ROA (Net income/ Total Assets) | - | - | - | 24.8% | 17.5% | 20.4% | 21.1% |
| Assets 1 | - | - | - | 13,816 | 15,181 | 19,473 | 20,857 |
| Book Value Per Share 2 | 3.930 | - | 7.670 | 8.260 | 9.010 | 11.10 | 12.20 |
| Cash Flow per Share 2 | 0.1400 | - | 3.440 | 1.890 | 1.160 | 1.830 | 1.230 |
| Capex 1 | 114 | - | 134 | 324 | 329 | 315 | 395 |
| Capex / Sales | 5.52% | - | 1.63% | 6.19% | 9.41% | 5.44% | 7.52% |
| Announcement Date | 4/14/20 | 3/10/22 | 3/9/23 | 3/20/24 | - | - | - |
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
5
Last Close Price
28.84
CNY
Average target price
26.1
CNY
Spread / Average Target
-9.50%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +13.81% | 6.21B | |
| +4.41% | 103B | |
| +1.20% | 68.41B | |
| +44.29% | 39.97B | |
| +15.99% | 38.97B | |
| +5.25% | 33.12B | |
| +6.00% | 19.41B | |
| +12.32% | 16.73B | |
| +8.31% | 15.34B | |
| +17.69% | 15.07B |
- Stock Market
- Equities
- 000408 Stock
- Financials Zangge Mining Company Limited
