CHIFENG JILONG GOLD MINING CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.92 CNY | -4.12% |
|
-1.81% | +27.91% |
| Apr. 02 | Chifeng Jilong Gold Mining's 2023 Profit Jumps 78% | MT |
| Mar. 31 | Chifeng Jilong Gold Mining Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,823 | 29,801 | 24,172 | 30,034 | 23,311 | 29,545 | - | - |
| Enterprise Value (EV) 1 | 7,823 | 29,801 | 24,172 | 30,034 | 23,311 | 29,545 | 29,545 | 29,545 |
| P/E ratio | 38.7 x | 38.1 x | 42.6 x | 66.9 x | 28.6 x | 19.5 x | 17.6 x | 15 x |
| Yield | - | - | - | - | 0.36% | 0.47% | 0.59% | 0.7% |
| Capitalization / Revenue | 1.29 x | 6.54 x | - | 4.79 x | 3.23 x | 3.27 x | 2.95 x | 2.54 x |
| EV / Revenue | 1.29 x | 6.54 x | - | 4.79 x | 3.23 x | 3.27 x | 2.95 x | 2.54 x |
| EV / EBITDA | - | 18 x | - | 12.7 x | 8.72 x | 7.32 x | 6.5 x | 5.81 x |
| EV / FCF | - | - | - | -36.9 x | 48.5 x | 15.9 x | 13.3 x | 9.51 x |
| FCF Yield | - | - | - | -2.71% | 2.06% | 6.3% | 7.54% | 10.5% |
| Price to Book | - | 7.29 x | - | 5.79 x | 3.79 x | 3.89 x | 3.35 x | 2.73 x |
| Nbr of stocks (in thousands) | 1,555,169 | 1,663,911 | 1,622,314 | 1,663,911 | 1,663,911 | 1,648,729 | - | - |
| Reference price 2 | 5.030 | 17.91 | 14.90 | 18.05 | 14.01 | 17.92 | 17.92 | 17.92 |
| Announcement Date | 4/29/20 | 3/19/21 | 4/29/22 | 3/30/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 6,068 | 4,558 | - | 6,267 | 7,221 | 9,045 | 10,021 | 11,638 |
| EBITDA 1 | - | 1,651 | - | 2,356 | 2,673 | 4,039 | 4,542 | 5,084 |
| EBIT 1 | 374.3 | 1,016 | - | 852.3 | 1,208 | 2,525 | 2,738 | 3,218 |
| Operating Margin | 6.17% | 22.28% | - | 13.6% | 16.73% | 27.92% | 27.32% | 27.65% |
| Earnings before Tax (EBT) 1 | 302.3 | 1,006 | - | 822.2 | 1,206 | 2,509 | 2,729 | 3,213 |
| Net income 1 | 188 | 784 | 582.6 | 451.1 | 803.9 | 1,526 | 1,690 | 1,994 |
| Net margin | 3.1% | 17.2% | - | 7.2% | 11.13% | 16.87% | 16.87% | 17.13% |
| EPS 2 | 0.1300 | 0.4700 | 0.3500 | 0.2700 | 0.4900 | 0.9200 | 1.016 | 1.197 |
| Free Cash Flow 1 | - | - | - | -813.5 | 481 | 1,862 | 2,227 | 3,108 |
| FCF margin | - | - | - | -12.98% | 6.66% | 20.59% | 22.22% | 26.71% |
| FCF Conversion (EBITDA) | - | - | - | - | 18% | 46.1% | 49.03% | 61.13% |
| FCF Conversion (Net income) | - | - | - | - | 59.83% | 122.02% | 131.76% | 155.91% |
| Dividend per Share 2 | - | - | - | - | 0.0500 | 0.0850 | 0.1050 | 0.1250 |
| Announcement Date | 4/29/20 | 3/19/21 | 4/29/22 | 3/30/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,791 | 1,587 | 1,785 | - | 2,159 | 1,854 | 2,093 | 1,920 | 2,405 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - |
| Net income | -14.77 | - | - | - | 207.9 | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - |
| EPS | -0.0100 | - | - | - | 0.1300 | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/28/22 | 3/30/23 | 4/28/23 | 8/18/23 | 10/30/23 | 3/29/24 | 4/29/24 | - | - | - |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | -813 | 481 | 1,862 | 2,227 | 3,108 |
| ROE (net income / shareholders' equity) | 6.4% | 22.8% | - | 9.36% | 14.6% | 17.5% | 17.9% | 18% |
| ROA (Net income/ Total Assets) | - | 10.5% | - | 2.57% | - | 7.01% | 7.29% | 7.96% |
| Assets 1 | - | 7,500 | - | 17,544 | - | 21,781 | 23,190 | 25,033 |
| Book Value Per Share 2 | - | 2.460 | - | 3.120 | 3.700 | 4.610 | 5.350 | 6.570 |
| Cash Flow per Share 2 | 0.3000 | 0.6400 | - | 0.6600 | 1.320 | 2.290 | 2.130 | 2.550 |
| Capex 1 | - | 967 | - | 1,904 | 1,722 | 1,701 | 1,727 | 1,540 |
| Capex / Sales | - | 21.21% | - | 30.38% | 23.85% | 18.81% | 17.23% | 13.23% |
| Announcement Date | 4/29/20 | 3/19/21 | 4/29/22 | 3/30/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
11
Last Close Price
17.92
CNY
Average target price
24.71
CNY
Spread / Average Target
+37.91%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +27.91% | 4.08B | |
| -1.96% | 46.86B | |
| +17.12% | 31.54B | |
| -5.93% | 29.23B | |
| +11.44% | 23.65B | |
| +7.40% | 11.14B | |
| +25.52% | 9.59B | |
| -.--% | 8.47B | |
| +11.47% | 7.94B | |
| -0.09% | 7.9B |
- Stock Market
- Equities
- 600988 Stock
- Financials Chifeng Jilong Gold Mining Co.,Ltd.
