Valuation Aluminum Corporation of China Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 08:08:20 13/03/2026 GMT			5-day change	1st Jan Change
13.61 ^HKD	-2.51%		-0.44%	+11.83%

03-09	Yunnan Copper Co.,Ltd announced that it has received CNY 1.499999992 billion in funding from Aluminum Corporation of China Limited, China Copper Corporation Limited	CI
03-04	Iran Conflict Has Diverging Effects on Asia-Pacific Commodity Issuers, Fitch Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	56,575	93,498	70,665	88,509	113,753	233,300	233,300	-
Change	-	65.26%	-24.42%	25.25%	28.52%	105.09%	0%	-
Enterprise Value (EV) ¹	129,904	146,057	126,226	125,891	146,675	251,639	232,665	210,907
Change	-	12.43%	-13.58%	-0.27%	16.51%	71.56%	-7.54%	-9.35%
P/E ratio	82.4x	12.3x	12.3x	9.08x	5.84x	14.3x	11x	10.5x
PBR	0.72x	1.04x	-	1x	1.04x	2.56x	2.13x	1.8x
PEG	-	0x	-0.7x	0.1x	0.1x	0.9x	0.4x	2.58x
Capitalization / Revenue	0.3x	0.35x	0.24x	0.39x	0.48x	0.99x	0.96x	0.95x
EV / Revenue	0.7x	0.54x	0.43x	0.56x	0.62x	1.07x	0.96x	0.86x
EV / EBITDA	9.51x	7.53x	4.65x	4.44x	4.05x	6.1x	4.59x	4.15x
EV / EBIT	21.6x	13x	7.7x	7.14x	6.09x	8.86x	6.63x	5.76x
EV / FCF	13.2x	5.37x	5.45x	6.25x	6.53x	13.6x	11.7x	7.94x
FCF Yield	7.58%	18.6%	18.3%	16%	15.3%	7.34%	8.51%	12.6%
Dividend per Share ²	-	0.032	-	0.08	0.217	0.2869	0.415	0.506
Rate of return	-	0.91%	-	2.26%	5.14%	2.39%	3.46%	4.22%
EPS ²	0.028	0.286	0.239	0.39	0.722	0.8387	1.094	1.138
Distribution rate	-	11.2%	-	20.5%	30.1%	34.2%	38%	44.5%
Net sales ¹	185,994	269,748	290,988	225,071	237,066	234,547	242,493	245,917
EBITDA ¹	13,659	19,392	27,122	28,340	36,247	41,223	50,703	50,775
EBIT ¹	6,023	11,208	16,393	17,643	24,083	28,404	35,096	36,613
Net income ¹	741	5,080	4,192	6,717	12,400	14,233	18,940	19,130
Net Debt ¹	73,329	52,560	55,561	37,382	32,923	18,339	-635	-22,393
Reference price ²	2.31	3.51	2.94	3.54	4.22	11.99	11.99	11.99
Nbr of stocks (in thousands)	17,022,673	17,022,673	17,161,592	17,161,592	17,156,499	17,154,971	17,154,971	-
Announcement Date	23/03/21	22/03/22	21/03/23	27/03/24	26/03/25	-	-	-

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.($)
ALUMINUM CORPORATION OF CHINA LIMITED	14.3x	1.07x	6.1x	2.39%	33.83B
HINDALCO INDUSTRIES LIMITED	13x	0.97x	7.59x	0.62%	21.83B
NORSK HYDRO ASA	13.82x	0.95x	6.23x	4.09%	19.36B
ALCOA CORPORATION	11.02x	1.2x	5.97x	0.63%	16.78B
TIANSHAN ALUMINUM GROUP CO.,LTD	17.77x	3.17x	12.24x	2.2%	12.52B
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	15.56x	2.09x	8.54x	2.41%	11.95B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	13.44x	-	-	2.62%	10.92B
CHUANGXIN INDUSTRIES HOLDINGS LIMITED	17.93x	-	-	-	7.7B
NATIONAL ALUMINIUM COMPANY LIMITED	12.88x	3.67x	8.13x	2.65%	7.69B
Average	14.41x	1.88x	7.83x	2.2%	15.84B
Weighted average by Cap.	14.11x	1.52x	7.35x	2.15%