XHKG0975
Market cap976mUSD
Dec 23, Last price
7.23HKD
1D
-0.28%
1Q
-8.48%
Jan 2017
100.83%
IPO
-86.30%
Name
Mongolian Mining Corp
Chart & Performance
Profile
Mongolian Mining Corporation engages in the mining, processing, transportation, and sale of coking coal products in China. The company owns and operates the Ukhaa Khudag and the Baruun Naran open-pit coking coal mines located in South Gobi province of Mongolia. It is also involved in the railway project management, airport operation and management, water exploration and supply management, and power supply project management activities; and trading of coal and machinery equipment. The company was incorporated in 2010 and is headquartered in Ulaanbaatar, Mongolia.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,034,821 89.44% | 546,248 196.76% | 184,069 -55.90% | |||||||
Cost of revenue | 655,231 | 478,340 | 195,357 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 379,590 | 67,908 | (11,288) | |||||||
NOPBT Margin | 36.68% | 12.43% | ||||||||
Operating Taxes | 94,820 | (4,183) | (5,013) | |||||||
Tax Rate | 24.98% | |||||||||
NOPAT | 284,770 | 72,091 | (6,275) | |||||||
Net income | 239,686 305.03% | 59,177 -206.74% | (55,438) -291.56% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (6,666) | |||||||||
BB yield | 0.31% | |||||||||
Debt | ||||||||||
Debt current | 56 | 17,957 | ||||||||
Long-term debt | 213,993 | 373,812 | 434,788 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 191,150 | 16,737 | 30,928 | |||||||
Net debt | 29,316 | 300,898 | 480,856 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 481,879 | 233,779 | 84,911 | |||||||
CAPEX | (133,798) | (81,094) | (50,461) | |||||||
Cash from investing activities | (172,300) | (87,916) | (56,763) | |||||||
Cash from financing activities | (197,583) | (103,874) | (41,664) | |||||||
FCF | 663,644 | 153,933 | (36,121) | |||||||
Balance | ||||||||||
Cash | 175,799 | 64,695 | 25,937 | |||||||
Long term investments | 8,878 | 8,275 | (54,048) | |||||||
Excess cash | 132,936 | 45,658 | ||||||||
Stockholders' equity | 396,852 | 213,337 | 152,598 | |||||||
Invested Capital | 1,442,073 | 1,251,336 | 1,366,838 | |||||||
ROIC | 21.15% | 5.51% | ||||||||
ROCE | 24.10% | 4.61% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 1,042,477 | 1,042,477 | 1,031,577 | |||||||
Price | 7.51 266.34% | 2.05 19.88% | 1.71 39.02% | |||||||
Market cap | 7,829,001 266.34% | 2,137,077 21.15% | 1,763,996 39.35% | |||||||
EV | 7,857,870 | 2,496,294 | 2,270,384 | |||||||
EBITDA | 473,709 | 129,616 | 38,416 | |||||||
EV/EBITDA | 16.59 | 19.26 | 59.10 | |||||||
Interest | 35,994 | 47,029 | 46,667 | |||||||
Interest/NOPBT | 9.48% | 69.25% |