Valuation Tongling Nonferrous Metals Group Co.,Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 22/01/2026			5-day change	1st Jan Change
6.240 ^CNY	+0.48%		+1.79%	+3.83%

01-06	Copper strides to record high and nickel leaps 10% on supply fears	RE
01-06	Copper sets record after fresh mine disruptions	RE

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	83,491	83,491	-
Change	-	35.41%	-10.34%	26.51%	-0.55%	102.05%	0%	-
Enterprise Value (EV)	27,053	36,632	32,843	41,548	41,321	83,491	83,491	83,491
Change	-	35.41%	-10.34%	26.51%	-0.55%	102.05%	0%	0%
P/E ratio	32.1x	12x	12x	15.6x	15.4x	23.7x	14.9x	12.6x
PBR	1.43x	1.69x	1.29x	1.31x	1.23x	2.2x	2x	1.82x
PEG	-	0x	-1.2x	-0.8x	-	0.9x	0.3x	0.7x
Capitalization / Revenue	0.27x	0.28x	0.27x	0.3x	0.28x	0.48x	0.43x	0.37x
EV / Revenue	0x	0x	0x	0x	0x	0.48x	0.43x	0.37x
EV / EBITDA	0x	0x	0x	0x	0x	7.61x	6.89x	5.5x
EV / EBIT	0x	0x	0x	0x	0x	9.99x	7.23x	5.57x
EV / FCF	-	0x	-	0x	-	-139x	27.4x	6.69x
FCF Yield	-	5.59%	-	7.73%	-	-0.72%	3.66%	15%
Dividend per Share ²	0.04	0.1	0.05	0.08	0.1	0.09	0.15	0.17
Rate of return	1.56%	2.87%	1.6%	2.44%	3.1%	1.44%	2.4%	2.72%
EPS ²	0.08	0.29	0.26	0.21	0.21	0.2633	0.42	0.495
Distribution rate	50%	34.5%	19.2%	38.1%	47.6%	34.2%	35.7%	34.3%
Net sales ¹	99,438	131,034	121,845	137,454	145,531	172,802	194,453	223,258
EBITDA ¹	2,843	6,464	5,598	8,596	8,894	10,966	12,126	15,171
EBIT ¹	1,416	4,530	4,006	5,396	5,529	8,354	11,550	14,996
Net income ¹	865.6	3,101	2,730	2,699	2,809	3,356	5,394	6,376
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.570	3.480	3.120	3.280	3.230	6.240	6.240	6.240
Nbr of stocks (in thousands)	10,526,533	10,526,533	10,526,533	12,667,010	12,792,920	13,379,966	13,379,966	-
Announcement Date	14/04/21	14/04/22	14/04/23	28/04/24	22/04/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TONGLING NONFERROUS METALS GROUP CO.,LTD.	23.7x	-	-	1.44%	11.97B
SOUTHERN COPPER CORPORATION	34.34x	11.23x	18.89x	1.73%	144B
FREEPORT-MCMORAN INC.	38.51x	3.51x	9.49x	1.02%	84.5B
CMOC GROUP LIMITED	24.38x	2.17x	11.19x	1.58%	67.75B
JIANGXI COPPER COMPANY LIMITED	16.89x	0.41x	14.17x	2%	25.79B
KOREA ZINC COMPANY, LTD.	39.58x	2.15x	23.18x	1.24%	21.65B
BOLIDEN	20.9x	2.03x	9.2x	1.59%	18.63B
JX ADVANCED METALS CORPORATION	25.19x	3.22x	14.06x	0.9%	15.08B
MMG LIMITED	20.04x	2.99x	5.45x	-.--%	14.65B
Average	27.06x	3.46x	13.20x	1.28%	44.95B
Weighted average by Cap.	30.92x	5.74x	14.32x	1.44%