Company Valuation: Tongling Nonferrous Metals Group Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 27,053 36,632 32,843 41,548 41,321 42,093 - -
Change - 35.41% -10.34% 26.51% -0.55% 1.87% - -
Enterprise Value (EV) 27,053 36,632 32,843 41,548 41,321 42,093 42,093 42,093
Change - 35.41% -10.34% 26.51% -0.55% 1.87% 0% 0%
P/E ratio 32.1x 12x 12x 15.6x 15.4x 15x 8.97x 11.3x
PBR 1.43x 1.69x 1.29x 1.31x 1.23x 1.18x 1.06x 1.03x
PEG - 0x -1.2x -0.8x - 3.15x 0.1x -0.5x
Capitalization / Revenue 0.27x 0.28x 0.27x 0.3x 0.28x 0.26x 0.24x 0.21x
EV / Revenue 0x 0x 0x 0x 0x 0.26x 0.24x 0.21x
EV / EBITDA 0x 0x 0x 0x 0x 4.97x 3.17x 3.7x
EV / EBIT 0x 0x 0x 0x 0x 7.24x 4.69x 5.06x
EV / FCF - 17.9x - 12.9x - - - -
FCF Yield - 0% - 0% - - - -
Dividend per Share 2 0.04 0.1 0.05 0.08 0.1 0.1 0.09 -
Rate of return 1.56% 2.87% 1.6% 2.44% 3.1% 3.04% 2.74% -
EPS 2 0.08 0.29 0.26 0.21 0.21 0.22 0.3667 0.29
Distribution rate 50% 34.5% 19.2% 38.1% 47.6% 45.5% 24.5% -
Net sales 1 99,438 131,034 121,845 137,454 145,531 162,860 178,940 203,584
EBITDA 1 2,843 6,464 5,598 8,596 8,362 8,462 13,292 11,379
EBIT 1 1,416 4,530 4,006 5,396 5,529 5,814 8,973 8,317
Net income 1 865.6 3,101 2,730 2,699 2,809 2,810 4,360 3,706
Net Debt - - - - - - - -
Reference price 2 2.570 3.480 3.120 3.280 3.230 3.290 3.290 3.290
Nbr of stocks (in thousands) 10,526,533 10,526,533 10,526,533 12,667,010 12,792,920 12,794,133 - -
Announcement Date 4/14/21 4/14/22 4/14/23 4/28/24 4/22/25 - - -
1CNY in Million2CNY
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.95x - - 3.04% 5.86B
21.17x6.7x11.98x3.32% 76.19B
25.43x2.35x5.77x1.47% 58.8B
9.74x0.81x4.77x4.2% 22.84B
24.23x1.19x10.78x2.46% 10.76B
7.47x0.18x8.62x4.61% 8.95B
11.58x1.12x5.41x2.89% 8.78B
37.93x4.71x9.02x0.91% 6.76B
21.01x0.88x13.92x3.11% 6.39B
Average 19.28x 2.24x 8.78x 2.89% 22.82B
Weighted average by Cap. 20.64x 3.65x 8.78x 2.78%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. 000630 Stock
  4. Valuation Tongling Nonferrous Metals Group Co.,Ltd.