Financials China Nonferrous Mining Corporation Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 04:09:05 2024-06-07 am EDT			5-day change	1st Jan Change
7.27 ^HKD	+1.54%		-2.94%	+41.72%

Jun. 04	China Nonferrous Mining to Vote on Financial Services Framework Deal	MT
May. 03	China Nonferrous Mining Expects 3% Decline in Q1 Profit	MT

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	990.1	1,487	1,920	2,456	3,631	-	-
Enterprise Value (EV) ¹	990.1	1,487	1,920	2,456	3,631	3,631	3,631
P/E ratio	7.93 x	4.07 x	7.28 x	8.84 x	10.3 x	9.8 x	8.09 x
Yield	-	-	-	4.52%	-	-	-
Capitalization / Revenue	-	0.37 x	0.47 x	0.68 x	0.86 x	0.82 x	0.76 x
EV / Revenue	-	0.37 x	0.47 x	0.68 x	0.86 x	0.82 x	0.76 x
EV / EBITDA	-	-	2.33 x	3.06 x	3.95 x	3.71 x	3.27 x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Price to Book	-	-	1.15 x	1.34 x	1.63 x	1.39 x	1.19 x
Nbr of stocks (in thousands)	3,489,036	3,739,036	3,739,036	3,739,036	3,902,036	-	-
Reference price ²	0.2838	0.3976	0.5135	0.6570	0.9306	0.9306	0.9306
Announcement Date	3/30/21	3/30/22	4/26/23	3/28/24	-	-	-

¹USD in Million²USD

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	-	4,051	4,095	3,606	4,226	4,412	4,752
EBITDA ¹	-	-	823.7	802.6	920.5	979.5	1,112
EBIT ¹	-	-	586.4	591.4	737	756	908
Operating Margin	-	-	14.32%	16.4%	17.44%	17.14%	19.11%
Earnings before Tax (EBT) ¹	-	807	552.5	558.6	692	752	891
Net income ¹	125	357.1	263.7	277.6	343	373	441.5
Net margin	-	8.82%	6.44%	7.7%	8.12%	8.45%	9.29%
EPS ²	0.0358	0.0978	0.0705	0.0743	0.0900	0.0950	0.1150
Free Cash Flow	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-
Dividend per Share	-	-	-	0.0297	-	-	-
Announcement Date	3/30/21	3/30/22	4/26/23	3/28/24	-	-	-

¹USD in Million²USD

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	-	26.9%	16.5%	15.8%	15.7%	14.6%	14.7%
ROA (Net income/ Total Assets)	-	-	-	7.08%	8%	8.2%	8.3%
Assets ¹	-	-	-	3,922	4,288	4,549	5,319
Book Value Per Share ²	-	-	0.4400	0.4900	0.5700	0.6700	0.7900
Cash Flow per Share ²	-	-	0.2100	-	0.1700	0.2400	0.2000
Capex ¹	-	-	-	157	237	230	230
Capex / Sales	-	-	-	4.35%	5.6%	5.21%	4.84%
Announcement Date	3/30/21	3/30/22	4/26/23	3/28/24	-	-	-

¹USD in Million²USD

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

0.9306 USD

Average target price

0.9065 USD

Spread / Average Target

-2.59%

	1st Jan change	Capi.
CHINA NONFERROUS MINING CORPORATION LIMITED	+41.72%	3.63B
VSMPO-AVISMA CORPORATION	-.--%	7.39B
ZHEJIANG HUAYOU COBALT CO., LTD	-19.74%	6.19B
CHINA RARE EARTH RESOURCES AND TECHNOLOGY CO., LTD.	-8.13%	3.72B
YUNNAN COPPER CO.,LTD	+22.59%	3.69B
WESTERN SUPERCONDUCTING TECHNOLOGIES CO., LTD.	-22.90%	3.68B
PANGANG GROUP VANADIUM & TITANIUM RESOURCES CO., LTD.	-15.85%	3.54B
AURUBIS AG	-1.90%	3.44B
ZHE JIANG HAI LIANG CO., LTD	-26.73%	2.25B
MITSUI MINING AND SMELTING CO., LTD.	+14.99%	1.82B