Valuation Jiangxi Copper Company Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 08:08:25 16/01/2026 GMT			5-day change	1st Jan Change
47.72 ^HKD	+1.58%		+9.45%	+11.29%

04:16am	Jiangxi Copper to Collaborate With First Quantum on Kazakh Exploration Project	MT
01-15	Jiangxi Copper says unit entered investment option deed with FQM Kazakhstan	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	55,631	60,447	50,310	50,968	58,863	191,533	191,533	-
Change	-	8.66%	-16.77%	1.31%	15.49%	225.39%	0%	-
Enterprise Value (EV) ¹	89,095	89,340	84,202	88,166	96,362	227,137	231,863	224,094
Change	-	0.27%	-5.75%	4.71%	9.3%	135.71%	2.08%	-3.35%
P/E ratio	16x	6.09x	5.89x	5.14x	5.85x	18.1x	14.9x	14.3x
PBR	0.59x	0.5x	0.48x	0.51x	-	1.76x	1.64x	1.53x
PEG	-	0x	1.64x	0.4x	2.28x	1x	0.7x	3.85x
Capitalization / Revenue	0.18x	0.14x	0.11x	0.1x	0.11x	0.36x	0.31x	0.34x
EV / Revenue	0.28x	0.2x	0.18x	0.17x	0.19x	0.43x	0.37x	0.4x
EV / EBITDA	11.2x	7.6x	7.77x	8.52x	6.7x	14.9x	13.6x	12.8x
EV / EBIT	17x	9.92x	10.1x	11.3x	8.47x	18.8x	17x	16.1x
EV / FCF	-36.5x	14.5x	15.8x	21.4x	-23.8x	14.6x	64.8x	17.1x
FCF Yield	-2.74%	6.9%	6.33%	4.67%	-4.2%	6.86%	1.54%	5.86%
Dividend per Share ²	0.1	0.5	0.5	0.6	0.7	0.7972	1.001	1.028
Rate of return	0.98%	4.92%	4.91%	5.99%	5.98%	1.87%	2.35%	2.41%
EPS ²	0.64	1.67	1.73	1.95	2	2.362	2.867	2.973
Distribution rate	15.6%	29.9%	28.9%	30.8%	35%	33.8%	34.9%	34.6%
Net sales ¹	317,756	441,614	478,393	520,338	519,248	527,865	618,544	557,894
EBITDA ¹	7,924	11,753	10,831	10,348	14,379	15,292	17,058	17,440
EBIT ¹	5,240	9,005	8,349	7,832	11,383	12,094	13,635	13,878
Net income ¹	2,228	5,773	6,001	6,746	6,901	8,273	9,925	10,291
Net Debt ¹	33,464	28,893	33,892	37,198	37,499	35,603	40,329	32,560
Reference price ²	10.26	10.17	10.19	10.02	11.71	42.63	42.63	42.63
Nbr of stocks (in thousands)	3,462,729	3,462,729	3,462,729	3,462,729	3,452,288	3,452,288	3,452,288	-
Announcement Date	29/03/21	25/03/22	24/03/23	27/03/24	27/03/25	-	-	-

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.($)
JIANGXI COPPER COMPANY LIMITED	17.77x	0.42x	14.51x	1.9%	26.74B
SOUTHERN COPPER CORPORATION	35.8x	11.66x	19.64x	1.66%	150B
FREEPORT-MCMORAN INC.	39.1x	3.56x	9.65x	1%	86.1B
CMOC GROUP LIMITED	25.97x	2.29x	11.81x	1.45%	71.58B
BOLIDEN	20.68x	2.05x	9.19x	1.59%	18.33B
KOREA ZINC COMPANY, LTD.	39.24x	2.01x	22.11x	1.33%	19.98B
MMG LIMITED	21.07x	3.08x	5.6x	-.--%	15.15B
JX ADVANCED METALS CORPORATION	25.95x	3.21x	14.1x	0.89%	14.96B
TIANQI LITHIUM CORPORATION	110.51x	9.57x	19.07x	0.01%	14.19B
Average	37.34x	4.21x	13.96x	1.09%	46.32B
Weighted average by Cap.	34.79x	6.09x	14.83x	1.34%