Valuation Tongling Nonferrous Metals Group Co.,Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2025-12-16			5-day change	1st Jan Change
5.240 ^CNY	-2.78%		-9.03%	+62.23%

12-05	Chinese Stocks Snap Three-Day Losing Streak On Positive Sentiment on Tech	MT
12-05	Tongling Nonferrous Metals Gets Nod for Finance Company's Capital Raise; Shares Up 3%	MT

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	70,111	-	-
Change	-	35.41%	-10.34%	26.51%	-0.55%	69.67%	-	-
Enterprise Value (EV)	27,053	36,632	32,843	41,548	41,321	70,111	70,111	70,111
Change	-	35.41%	-10.34%	26.51%	-0.55%	69.67%	0%	0%
P/E ratio	32.1x	12x	12x	15.6x	15.4x	19.2x	12.9x	10.9x
PBR	1.43x	1.69x	1.29x	1.31x	1.23x	1.85x	1.68x	1.54x
PEG	-	0x	-1.2x	-0.8x	-	0.6x	0.3x	0.6x
Capitalization / Revenue	0.27x	0.28x	0.27x	0.3x	0.28x	0.41x	0.36x	0.32x
EV / Revenue	0x	0x	0x	0x	0x	0.41x	0.36x	0.32x
EV / EBITDA	0x	0x	0x	0x	0x	6.04x	5.44x	4.35x
EV / EBIT	0x	0x	0x	0x	0x	8.38x	6.38x	5.09x
EV / FCF	-	0x	-	0x	-	-117x	23x	5.61x
FCF Yield	-	5.59%	-	7.73%	-	-0.85%	4.35%	17.8%
Dividend per Share ²	0.04	0.1	0.05	0.08	0.1	0.1033	0.1567	0.185
Rate of return	1.56%	2.87%	1.6%	2.44%	3.1%	1.97%	2.99%	3.53%
EPS ²	0.08	0.29	0.26	0.21	0.21	0.2725	0.4075	0.48
Distribution rate	50%	34.5%	19.2%	38.1%	47.6%	37.9%	38.4%	38.5%
Net sales ¹	99,438	131,034	121,845	137,454	145,531	172,768	193,152	217,629
EBITDA ¹	2,843	6,464	5,598	8,596	8,894	11,610	12,879	16,100
EBIT ¹	1,416	4,530	4,006	5,396	5,529	8,371	10,991	13,777
Net income ¹	865.6	3,101	2,730	2,699	2,809	3,464	5,219	6,156
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.570	3.480	3.120	3.280	3.230	5.240	5.240	5.240
Nbr of stocks (in thousands)	10,526,533	10,526,533	10,526,533	12,667,010	12,792,920	13,379,966	-	-
Announcement Date	4/14/21	4/14/22	4/14/23	4/28/24	4/22/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TONGLING NONFERROUS METALS GROUP CO.,LTD.	19.78x	-	-	1.92%	10.23B
SOUTHERN COPPER CORPORATION	28.36x	9.59x	16.53x	2.28%	118B
FREEPORT-MCMORAN INC.	31.82x	2.88x	7.97x	1.26%	68.24B
CMOC GROUP LIMITED	20.43x	1.72x	8.93x	1.88%	53.66B
KOREA ZINC COMPANY, LTD.	43.45x	2.1x	23.11x	1.21%	20.98B
JIANGXI COPPER COMPANY LIMITED	13.12x	0.31x	10.77x	2.52%	18.24B
BOLIDEN	17.53x	1.7x	7.76x	1.89%	14.91B
MMG LIMITED	18.16x	2.72x	4.93x	-.--%	12.79B
TIANQI LITHIUM CORPORATION	86.77x	8.01x	15.72x	0.03%	11.54B
Average	31.05x	3.63x	11.96x	1.44%	36.49B
Weighted average by Cap.	28.80x	5.10x	12.61x	1.75%