Valuation MMG Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:04 2026-09-14 EDT			5-day change	1st Jan Change
8.635 ^HKD	-4.80%		-6.34%	-1.54%

09-11	MMG Limited And Minmetals North-Europe Aktiebolag Revise Annual Caps Under Rosebery Concentrate Sales Agreement To USD 225 Million For Fiscal Year 2026 And Fiscal Year 2027	CI
09-09	MMG Faces EU Antitrust Warning Over Anglo American Nickel Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,770	2,216	2,560	3,997	13,679	14,143	-	-
Change	-	-19.99%	15.5%	56.17%	242.2%	3.39%	-	-
Enterprise Value (EV) ¹	7,944	7,301	6,861	8,440	17,031	14,559	12,343	9,328
Change	-	-8.09%	-6.03%	23.02%	101.79%	-14.51%	-15.22%	-24.43%
P/E	4.08x	13x	296x	21.7x	26.9x	8.11x	7.59x	7.2x
PBR	1.43x	1.04x	1.2x	1.17x	3.45x	2.34x	1.83x	1.49x
PEG	-	-0.2x	-3.1x	0x	0x	0x	1.12x	1.34x
Capitalization / Revenue	0.65x	0.68x	0.59x	0.89x	2.2x	1.59x	1.56x	1.53x
EV / Revenue	1.87x	2.24x	1.58x	1.88x	2.74x	1.63x	1.36x	1.01x
EV / EBITDA	2.91x	4.75x	4.69x	4.12x	4.99x	2.6x	2.15x	1.61x
EV / EBIT	4.35x	9.8x	12.9x	8.53x	8.52x	3.21x	2.66x	2.1x
EV / FCF	4.01x	27.3x	6.47x	11.9x	10.6x	8.75x	6.97x	4.82x
FCF Yield	24.9%	3.67%	15.4%	8.37%	9.45%	11.4%	14.3%	20.8%
Dividend per Share ²	-	-	-	-	-	-	0.005	0.0133
Rate of return	-	-	-	-	-	-	0.45%	1.21%
EPS ²	0.0786	0.0198	0.001	0.0152	0.0419	0.1358	0.145	0.1528
Distribution rate	-	-	-	-	-	-	3.45%	8.72%
Net sales ¹	4,255	3,254	4,346	4,479	6,218	8,917	9,080	9,254
EBITDA ¹	2,725	1,535	1,462	2,049	3,412	5,602	5,752	5,781
EBIT ¹	1,827	745.3	531.7	990	1,999	4,534	4,642	4,450
Net income ¹	667.1	172.4	9	161.9	509.4	1,677	1,773	1,902
Net Debt ¹	5,174	5,085	4,301	4,442	3,351	416.2	-1,800	-4,814
Reference price ²	0.321	0.256	0.296	0.330	1.127	1.101	1.101	1.101
Nbr of stocks (in thousands)	8,639,126	8,639,767	8,656,047	12,129,014	12,140,530	12,846,422	-	-
Announcement Date	3/24/22	3/7/23	3/5/24	3/4/25	3/3/26	-	-	-

¹USD in Million²USD

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.($)
MMG LIMITED	8.52x	1.71x	2.73x	-.--%	14.86B
SOUTHERN COPPER CORPORATION	24.97x	9.65x	14.79x	2.07%	163B
FREEPORT-MCMORAN INC.	23.95x	3.58x	8.53x	0.84%	102B
CMOC GROUP LIMITED	12.11x	1.4x	5.81x	2.92%	55.26B
JX ADVANCED METALS CORPORATION	19.92x	3.73x	12.72x	0.88%	22.88B
JIANGXI COPPER COMPANY LIMITED	6.82x	0.29x	7.6x	6.22%	20.27B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	32.57x	-	-	1.25%	19.88B
KOREA ZINC COMPANY, LTD.	20.71x	1.2x	10.33x	2.12%	17.94B
SUMITOMO METAL MINING CO., LTD.	10.97x	1.51x	10.4x	2.96%	16.58B
Average	17.84x	2.88x	9.11x	2.14%	48.12B
Weighted average by Cap.	21.04x	5.28x	10.77x	1.95%