Valuation Tongling Nonferrous Metals Group Co.,Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 21/05/2026			5-day change	1st Jan Change
5.780 ^CNY	-2.36%		-17.19%	-3.83%

04-29	Tongling Nonferrous Metals Q1 profit Up 19%, Revenue Jumps 84%	MT
04-28	Tongling Nonferrous Metals Group Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	36,632	32,843	41,548	41,321	80,414	77,507	-	-
Change	-	-10.34%	26.51%	-0.55%	94.61%	-3.61%	-	-
Enterprise Value (EV)	36,632	32,843	41,548	41,321	80,414	77,507	77,507	77,507
Change	-	-10.34%	26.51%	-0.55%	94.61%	-3.61%	0%	0%
P/E ratio	12x	12x	15.6x	15.4x	31.6x	10.3x	6.49x	6.49x
PBR	1.69x	1.29x	1.31x	1.23x	2.18x	1.9x	1.66x	1.47x
PEG	-	-1.2x	-0.8x	-	-3.32x	0x	0.1x	-
Capitalization / Revenue	0.28x	0.27x	0.3x	0.28x	0.47x	0.3x	0.29x	0.27x
EV / Revenue	0x	0x	0x	0x	0x	0.3x	0.29x	0.27x
EV / EBITDA	0x	0x	0x	0x	0x	6.5x	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.77x	3.07x	3.06x
EV / FCF	0x	-	0x	-	-0x	7.3x	4.92x	4.97x
FCF Yield	5.59%	-	7.73%	-	-4.24%	13.7%	20.3%	20.1%
Dividend per Share ²	0.1	0.05	0.08	0.1	0.05	0.28	0.45	0.45
Rate of return	2.87%	1.6%	2.44%	3.1%	0.83%	4.84%	7.79%	7.79%
EPS ²	0.29	0.26	0.21	0.21	0.19	0.56	0.89	0.89
Distribution rate	34.5%	19.2%	38.1%	47.6%	26.3%	50%	50.6%	50.6%
Net sales ¹	131,034	121,845	137,454	145,531	172,726	255,885	267,464	282,857
EBITDA ¹	6,464	5,598	8,596	8,894	10,433	11,921	-	-
EBIT ¹	4,530	4,006	5,396	5,529	7,231	16,232	25,224	25,288
Net income ¹	3,101	2,730	2,699	2,809	2,415	7,574	11,986	11,999
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	3.480	3.120	3.280	3.230	6.010	5.780	5.780	5.780
Nbr of stocks (in thousands)	10,526,533	10,526,533	12,667,010	12,792,920	13,379,966	13,409,472	-	-
Announcement Date	14/04/22	14/04/23	28/04/24	22/04/25	19/04/26	-	-	-

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.($)
TONGLING NONFERROUS METALS GROUP CO.,LTD.	10.57x	-	-	4.73%	11.67B
SOUTHERN COPPER CORPORATION	24.77x	9.12x	14.33x	2.34%	145B
FREEPORT-MCMORAN INC.	25.92x	3.24x	8x	0.99%	87.5B
CMOC GROUP LIMITED	11.73x	1.47x	5.7x	2.98%	54.96B
JX ADVANCED METALS CORPORATION	31.94x	4.45x	17.18x	0.73%	22.04B
KOREA ZINC COMPANY, LTD.	21.86x	1.27x	11.7x	1.84%	17.9B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	26.58x	-	-	0.54%	18.49B
TIANQI LITHIUM CORPORATION	15.36x	4.81x	6.08x	1.21%	16.36B
SUMITOMO METAL MINING CO., LTD.	16.79x	1.7x	11.65x	2.08%	15.3B
Average	20.61x	3.72x	10.66x	1.94%	43.27B
Weighted average by Cap.	22.41x	5.33x	11.02x	1.94%