Stock 188H SHANDONG GOLD MINING CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shandong Gold Mining Co., Ltd. Börse Stuttgart

Equities

188H

CNE1000036N7

Gold

Delayed Börse Stuttgart
Other stock markets
 04:30:58 2024-06-28 EDT 		5-day change 1st Jan Change
1.82 EUR +1.11% Intraday chart for Shandong Gold Mining Co., Ltd. -3.74% +9.76%
06-20 Shandong Gold Mining Providing Hong Kong Subsidiary With Up to $180,000 Guarantee MT
06-06 Shandong Gold Mining Co., Ltd. Approves Final Cash Dividend for the Year Ended 31 December 2023, Payable on 17 July 2024 CI

Valuation

Fiscal Period: Dezember 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 93,083 95,916 77,359 80,255 94,218 111,388 - -
Enterprise Value (EV) 1 98,178 104,030 85,126 93,950 134,074 137,435 143,234 139,987
P/E ratio 77.7 x 45.4 x -209 x 95.8 x 54.5 x 30.8 x 23.6 x 19.9 x
Yield 0.31% 0.21% 0.27% 0.37% 0.61% 0.97% 0.71% 0.43%
Capitalization / Revenue 1.49 x 1.51 x 2.28 x 1.6 x 1.59 x 1.58 x 1.38 x 1.4 x
EV / Revenue 1.57 x 1.63 x 2.51 x 1.87 x 2.26 x 1.95 x 1.78 x 1.76 x
EV / EBITDA 20.5 x 16.8 x 33.6 x 17.9 x 14.1 x 9.82 x 8.19 x 8.52 x
EV / FCF - 99.6 x -53.8 x - -57.6 x -123 x -1,628 x 128 x
FCF Yield - 1% -1.86% - -1.74% -0.81% -0.06% 0.78%
Price to Book 4.37 x 4.12 x 2.88 x 3.74 x 3.09 x 3.37 x 3 x 2.67 x
Nbr of stocks (in thousands) 4,339,456 4,313,947 4,473,430 4,473,430 4,473,430 4,473,430 - -
Reference price 2 23.30 23.62 18.82 19.16 22.87 27.38 27.38 27.38
Announcement Date 3/27/20 3/30/21 3/28/22 3/29/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Dezember 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 62,613 63,645 33,935 50,306 59,275 70,638 80,503 79,557
EBITDA 1 4,799 6,176 2,535 5,263 9,476 13,999 17,484 16,423
EBIT 1 2,760 3,742 68.48 3,126 3,621 8,795 12,184 11,037
Operating Margin 4.41% 5.88% 0.2% 6.21% 6.11% 12.45% 15.14% 13.87%
Earnings before Tax (EBT) 1 2,120 3,184 22.46 1,902 3,563 5,291 8,737 10,322
Net income 1 1,322 2,232 -193.7 838.3 2,328 3,921 5,624 6,158
Net margin 2.11% 3.51% -0.57% 1.67% 3.93% 5.55% 6.99% 7.74%
EPS 2 0.3000 0.5200 -0.0900 0.2000 0.4200 0.8902 1.159 1.376
Free Cash Flow 1 - 1,044 -1,582 - -2,329 -1,115 -88 1,094
FCF margin - 1.64% -4.66% - -3.93% -1.58% -0.11% 1.38%
FCF Conversion (EBITDA) - 16.91% - - - - - 6.66%
FCF Conversion (Net income) - 46.79% - - - - - 17.76%
Dividend per Share 2 0.0714 0.0500 0.0500 0.0700 0.1400 0.2649 0.1949 0.1167
Announcement Date 3/27/20 3/30/21 3/28/22 3/29/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales - - 13,898 - - - - -
EBITDA - - - - - - - -
EBIT - - - - - - - -
Operating Margin - - - - - - - -
Earnings before Tax (EBT) - - - - - - - -
Net income - - 465.4 - - - - -
Net margin - - 3.35% - - - - -
EPS 1 0.1900 0.0500 0.0800 0.1900 0.1300 0.2000 0.2300 0.1900
Dividend per Share - - - - - - - -
Announcement Date 3/28/22 4/19/22 10/27/23 3/28/24 4/27/24 - - -
1CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 5,095 8,114 7,767 13,695 39,856 26,047 31,846 14,076
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.062 x 1.314 x 3.064 x 2.602 x 4.206 x 1.861 x 1.821 x 0.9671 x
Free Cash Flow 1 - 1,044 -1,582 - -2,329 -1,115 -88 1,094
ROE (net income / shareholders' equity) 5.49% 9.29% -1.7% 3.64% 7.84% 11.1% 16.8% 12.9%
ROA (Net income/ Total Assets) 2.3% 3.62% -0.26% 0.98% 2.07% 2.9% 3.12% 3.5%
Assets 1 57,441 61,655 74,495 85,129 112,659 135,213 180,387 130,951
Book Value Per Share 2 5.330 5.740 6.530 5.130 7.400 8.120 9.130 10.30
Cash Flow per Share 2 0.9600 1.350 0.4100 0.6600 1.530 3.130 3.360 3.940
Capex 1 4,174 4,766 3,404 4,005 9,178 10,000 9,025 7,833
Capex / Sales 6.67% 7.49% 10.03% 7.96% 15.48% 14.16% 11.21% 10.31%
Announcement Date 3/27/20 3/30/21 3/28/22 3/29/23 3/28/24 - - -
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

Ratings for Shandong Gold Mining Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
12
Last Close Price
27.38 CNY
Average target price
30.17 CNY
Spread / Average Target
+10.20%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Gold Refining

1st Jan change Capi.
ZIJIN MINING GROUP COMPANY LIMITED Stock Zijin Mining Group Company Limited
+29.56% 60.02B
HUNAN GOLD CORPORATION LIMITED Stock Hunan Gold Corporation Limited
+62.48% 2.8B
Gold Refining
  1. Stock Market
  2. Equities
  3. 600547 Stock
  4. 188H Stock
  5. Financials Shandong Gold Mining Co., Ltd.