Valuation Zhuzhou Smelter Group Co.,Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2026-03-10			5-day change	1st Jan Change
22.29 ^CNY	+0.72%		-14.30%	+38.45%

Dec. 11	Chinese zinc smelter breaks contract with Teck's Alaska mine amid tariffs, sources say	RE
Dec. 09	Zhuzhou Smelter Elects Chair	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,745	8,969	8,444	23,914	23,914	-
Change	-	139.5%	-5.86%	183.23%	0%	-
Enterprise Value (EV)	3,745	8,969	8,444	23,914	23,914	23,914
Change	-	139.5%	-5.86%	183.23%	0%	0%
P/E ratio	-	15.5x	11.9x	20.1x	17.3x	16x
PBR	-	4.21x	-	4.46x	3.65x	3.07x
PEG	-	-	0.5x	0.3x	1.1x	2.06x
Capitalization / Revenue	-	0.46x	-	1.14x	1.12x	1.11x
EV / Revenue	-	0x	-	1.14x	1.12x	1.11x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	0x	-	16.5x	14.2x	13.2x
EV / FCF	-	-	-	10.8x	12.7x	12.9x
FCF Yield	-	-	-	9.29%	7.9%	7.78%
Dividend per Share ²	-	-	-	0.17	0.19	0.21
Rate of return	-	-	-	0.76%	0.85%	0.94%
EPS ²	-	0.54	0.66	1.11	1.29	1.39
Distribution rate	-	-	-	15.3%	14.7%	15.1%
Net sales ¹	-	19,406	-	21,068	21,304	21,485
EBITDA	-	-	-	-	-	-
EBIT ¹	-	755	-	1,452	1,685	1,816
Net income ¹	56.21	611.2	786.5	1,190	1,381	1,488
Net Debt	-	-	-	-	-	-
Reference price ²	7.10	8.36	7.87	22.29	22.29	22.29
Nbr of stocks (in thousands)	527,458	1,072,873	1,072,873	1,072,873	1,072,873	-
Announcement Date	4/13/23	4/17/24	4/10/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ZHUZHOU SMELTER GROUP CO.,LTD.	19.94x	-	-	-	3.44B
ZHEJIANG HUAYOU COBALT CO., LTD	19.73x	2.11x	11.52x	0.98%	18.23B
MITSUI KINZOKU COMPANY, LIMITED	21.64x	2.33x	11.69x	0.81%	10.67B
CHINA RARE EARTH RESOURCES AND TECHNOLOGY CO., LTD.	147.03x	-	-	-	8.81B
AURUBIS AG	14.79x	0.31x	9.97x	1.27%	8.1B
WESTERN SUPERCONDUCTING TECHNOLOGIES CO., LTD.	53.94x	-	-	-	7.83B
CHONGYI ZHANGYUAN TUNGSTEN CO., LTD.	195.26x	-	-	-	7.81B
YUNNAN COPPER CO.,LTD	34.25x	-	-	-	7.56B
CHINA NONFERROUS MINING CORPORATION LIMITED	13.43x	1.51x	4.84x	2.77%	6.45B
Average	57.78x	1.57x	9.50x	1.46%	8.77B
Weighted average by Cap.	55.36x	1.74x	10.28x	1.26%