Company Valuation: China Mining International Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2026
Market Cap 1 34.86 83.84 62.64 46.05 39.43
Change - 140.47% -25.28% -26.49% -
Enterprise Value (EV) 1 94.82 159.6 121.4 71.17 53.83
Change - 68.33% -23.98% -41.35% -
P/E 0.82x -10.3x -1.13x -0.81x 14x
PBR 0.43x 0.62x 0.74x 5.99x 3.52x
PEG - 0x -0x -0.33x -
Capitalization / Revenue 4.25x 1.39x 7.38x - 26.6x
EV / Revenue 11.6x 2.64x 14.3x - 36.4x
EV / EBITDA -9.83x -78x -6.96x -20.2x -16.9x
EV / EBIT -9.62x -18.5x -4.88x -7.47x -16.1x
EV / FCF -3.96x -14.4x 20.4x 18.3x -
FCF Yield -25.2% -6.95% 4.91% 5.46% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.2404 -0.0219 -0.1355 -0.1389 0.006904
Distribution rate - - - - -
Net sales 1 8.207 60.38 8.492 - 1.481
EBITDA 1 -9.645 -2.047 -17.43 -3.529 -3.182
EBIT 1 -9.858 -8.647 -24.88 -9.529 -3.352
Net income 1 43.81 -8.455 -55.3 -56.66 2.817
Net Debt 1 59.96 75.79 58.71 25.12 14.4
Reference price 2 0.1981 0.2248 0.1535 0.1129 0.0966
Nbr of stocks (in thousands) 175,989 372,989 407,989 407,989 407,989
Announcement Date 07/04/22 08/05/23 10/06/24 25/04/25 15/05/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.14M
63.4x - - - 68.74B
13.73x4.74x12.15x3.51% 43.5B
5.63x0.92x1.92x8% 30.08B
19.32x4.13x16.6x1.27% 29.71B
8.74x1.55x8.61x4.03% 29.12B
14.91x3.19x15.32x2.35% 27.41B
10.9x2.15x8.3x3.85% 21.93B
6.31x2.36x4.58x-.--% 19.94B
38.65x19.07x67.67x1.16% 19.64B
Average 20.17x 4.76x 16.90x 3.02% 29B
Weighted average by Cap. 25.80x 4.33x 15.15x 3.25%

Y-o-Y evolution of P/E

Valuation ratios - P/E - China Mining International Limited

Historical PBR trend

Valuation ratios - PBR - China Mining International Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - China Mining International Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - China Mining International Limited

  1. Stock Market
  2. Stocks
  3. BHD Stock
  4. Valuation China Mining International Limited