Valuation Jiangxi Copper Company Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 09:08:08 18/06/2026 BST			5-day change	1st Jan Change
41.06 ^HKD	+9.26%		+26.34%	-4.24%

06-05	Jiangxi Copper Company Limited Approves Final Ordinary Dividend for the Financial Year Ended 31 December 2025, Payable on 17 July 2026	CI
04-30	Jiangxi Copper to split off unit for Hong Kong float	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	60,447	50,310	50,968	58,863	166,863	159,213	-	-
Change	-	-16.77%	1.31%	15.49%	183.48%	-4.58%	-	-
Enterprise Value (EV) ¹	89,340	84,202	88,166	96,362	207,652	201,616	203,732	196,771
Change	-	-5.75%	4.71%	9.3%	115.49%	-2.91%	1.05%	-3.42%
P/E	6.09x	5.89x	5.14x	5.85x	18x	9.73x	10.3x	9.87x
PBR	0.5x	0.48x	0.51x	-	1.64x	1.33x	1.26x	1.16x
PEG	-	1.64x	0.4x	2.28x	2.57x	0.1x	-1.82x	2.21x
Capitalization / Revenue	0.14x	0.11x	0.1x	0.11x	0.31x	0.23x	0.26x	0.26x
EV / Revenue	0.2x	0.18x	0.17x	0.19x	0.38x	0.29x	0.33x	0.32x
EV / EBITDA	7.6x	7.77x	8.52x	6.7x	15.3x	9.3x	9.77x	8.64x
EV / EBIT	9.92x	10.1x	11.3x	8.47x	20x	11.1x	11.2x	11.4x
EV / FCF	14.5x	15.8x	21.4x	-23.8x	-18.2x	-221x	12.4x	13x
FCF Yield	6.9%	6.33%	4.67%	-4.2%	-5.49%	-0.45%	8.1%	7.67%
Dividend per Share ²	0.5	0.5	0.6	0.7	0.6	1.595	1.549	1.513
Rate of return	4.92%	4.91%	5.99%	5.98%	1.56%	4.5%	4.37%	4.27%
EPS ²	1.67	1.73	1.95	2	2.14	3.64	3.434	3.587
Distribution rate	29.9%	28.9%	30.8%	35%	28%	43.8%	45.1%	42.2%
Net sales ¹	441,614	478,393	520,338	519,248	544,623	686,814	622,791	611,689
EBITDA ¹	11,753	10,831	10,348	14,379	13,616	21,683	20,858	22,778
EBIT ¹	9,005	8,349	7,832	11,383	10,408	18,236	18,232	17,195
Net income ¹	5,773	6,001	6,746	6,901	7,130	12,602	11,888	12,383
Net Debt ¹	28,893	33,892	37,198	37,499	40,789	42,403	44,518	37,558
Reference price ²	10.17	10.19	10.02	11.71	38.53	35.42	35.42	35.42
Nbr of stocks (in thousands)	3,462,729	3,462,729	3,462,729	3,452,288	3,452,288	3,452,288	-	-
Announcement Date	25/03/22	24/03/23	27/03/24	27/03/25	26/03/26	-	-	-

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.($)
JIANGXI COPPER COMPANY LIMITED	8.91x	0.28x	8.73x	4.92%	21.46B
SOUTHERN COPPER CORPORATION	25.2x	9.75x	15.08x	2.19%	160B
FREEPORT-MCMORAN INC.	27.4x	3.61x	8.76x	0.87%	99.28B
CMOC GROUP LIMITED	13.06x	1.69x	6.37x	2.61%	61.87B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	43.13x	-	-	0.34%	30.19B
JX ADVANCED METALS CORPORATION	36.9x	5.1x	19.68x	0.63%	25.24B
XIAMEN TUNGSTEN CO.,LTD.	26.28x	-	-	2.02%	18.99B
KOREA ZINC COMPANY, LTD.	21.78x	1.21x	11.18x	1.92%	16.98B
BOLIDEN AB	14.27x	1.54x	6.85x	2.42%	17.64B
Average	24.10x	3.31x	10.95x	1.99%	50.17B
Weighted average by Cap.	24.59x	5.48x	11.60x	1.87%