JINDUICHENG MOLYBDENUM CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.65 CNY | -1.10% |
|
+4.58% | +23.28% |
| Apr. 25 | Jinduicheng Molybdenum Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Jan. 25 | Jinduicheng Molybdenum’s 2023 Profit Soars 134% as Revenue Rises 22% | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 25,845 | 20,037 | 22,102 | 37,267 | 30,491 | 37,590 | - | - |
| Enterprise Value (EV) 1 | 25,845 | 20,037 | 22,102 | 37,267 | 30,491 | 37,590 | 37,590 | 37,590 |
| P/E ratio | 44.5 x | 104 x | 45.7 x | 26.8 x | 9.75 x | 12.3 x | 11.3 x | 11.3 x |
| Yield | 3.75% | 4.03% | - | - | 4.23% | 3.43% | 2.15% | 4.29% |
| Capitalization / Revenue | 2.82 x | 2.64 x | 2.77 x | - | 2.62 x | 3.02 x | 2.97 x | 2.75 x |
| EV / Revenue | 2.82 x | 2.64 x | 2.77 x | - | 2.62 x | 3.02 x | 2.97 x | 2.75 x |
| EV / EBITDA | 19 x | 22.2 x | 16.8 x | - | 6.45 x | 7.6 x | 7.58 x | 8.06 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 1.97 x | 1.63 x | 1.84 x | - | 1.99 x | 2.25 x | 1.89 x | 1.86 x |
| Nbr of stocks (in thousands) | 3,226,604 | 3,226,604 | 3,226,604 | 3,226,604 | 3,226,604 | 3,226,604 | - | - |
| Reference price 2 | 8.010 | 6.210 | 6.850 | 11.55 | 9.450 | 11.65 | 11.65 | 11.65 |
| Announcement Date | 1/14/20 | 1/29/21 | 2/8/22 | 1/10/23 | 1/24/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 9,151 | 7,577 | 7,974 | - | 11,631 | 12,466 | 12,638 | 13,661 |
| EBITDA 1 | 1,358 | 904.6 | 1,312 | - | 4,728 | 4,947 | 4,958 | 4,665 |
| EBIT 1 | 798.8 | 318.4 | 717.6 | - | 4,106 | 4,578 | 4,644 | 4,206 |
| Operating Margin | 8.73% | 4.2% | 9% | - | 35.3% | 36.72% | 36.74% | 30.79% |
| Earnings before Tax (EBT) 1 | 785.3 | 305.6 | 719.4 | - | 4,101 | 4,575 | 4,641 | 4,201 |
| Net income 1 | 568.9 | 182 | 494.8 | 1,390 | 3,126 | 3,061 | 3,322 | 3,320 |
| Net margin | 6.22% | 2.4% | 6.21% | - | 26.87% | 24.55% | 26.28% | 24.3% |
| EPS 2 | 0.1800 | 0.0600 | 0.1500 | 0.4310 | 0.9690 | 0.9500 | 1.030 | 1.030 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.3000 | 0.2500 | - | - | 0.4000 | 0.4000 | 0.2500 | 0.5000 |
| Announcement Date | 1/14/20 | 1/29/21 | 2/8/22 | 1/10/23 | 1/24/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,867 | 3,096 | 3,611 | 2,893 | 2,980 | 3,230 |
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - |
| EPS 2 | 0.1960 | 0.2300 | 0.2900 | 0.2300 | 0.2300 | 0.2400 |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/25/24 | - | - | - | - | - |
1CNY in Million2CNY
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 | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 4.33% | 1.42% | 4.08% | - | 21.8% | 18.9% | 17.2% | 17% |
| ROA (Net income/ Total Assets) | 3.66% | 1.17% | - | - | 18.3% | 15.4% | 13.7% | 13% |
| Assets 1 | 15,549 | 15,542 | - | - | 17,040 | 19,877 | 24,246 | 25,538 |
| Book Value Per Share 2 | 4.070 | 3.810 | 3.730 | - | 4.750 | 5.170 | 6.160 | 6.270 |
| Cash Flow per Share 2 | 0.4500 | 0.1300 | 0.3000 | - | 1.080 | 1.200 | 1.330 | 0.9800 |
| Capex 1 | 236 | 107 | 209 | - | 291 | 425 | 327 | 955 |
| Capex / Sales | 2.58% | 1.41% | 2.62% | - | 2.5% | 3.41% | 2.58% | 6.99% |
| Announcement Date | 1/14/20 | 1/29/21 | 2/8/22 | 1/10/23 | 1/24/24 | - | - | - |
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
B-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
11.65
CNY
Average target price
16.09
CNY
Spread / Average Target
+38.11%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +23.28% | 5.19B | |
| +39.26% | 92.67B | |
| +23.87% | 75.75B | |
| -.--% | 28.28B | |
| +52.90% | 10.26B | |
| +16.63% | 9.52B | |
| +20.47% | 8.94B | |
| +5.82% | 7.89B | |
| +30.27% | 6.12B | |
| -44.13% | 5.19B |
- Stock Market
- Equities
- 601958 Stock
- Financials Jinduicheng Molybdenum Co., Ltd.
