XHKG3993
Market cap19bUSD
Dec 20, Last price
5.31HKD
1D
-3.28%
1Q
-17.16%
Jan 2017
180.95%
IPO
33.75%
Name
CMOC Group Ltd
Chart & Performance
Profile
China Molybdenum Co., Ltd., together with its subsidiaries, engages in the mining, beneficiation, smelting, refining, and trading of copper, cobalt, molybdenum, tungsten, niobium, phosphates, and other base and rare metals. The company provides molybdenum oxide, ferromolybdenum, molybdenum and tungsten concentrates, copper concentrate, cobalt hydroxide, ferroniobium, phosphate fertilizer, gold and silver, and other related products. It is also involved in the refining and sale of mineral products; purchase and sale of molybdenum and tungsten products; import and export of goods and technology; and hotel management, consulting, enterprise operating and management, asset management, logistics, and transportation businesses. It has operations in China, Australia, Brazil and the Democratic Republic of the Congo, Switzerland, and internationally. China Molybdenum Co., Ltd. was incorporated in 2006 and is based in Luoyang, the People's Republic of China.
Valuation
Title CNY 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 | 186,268,972 7.68% | 172,990,857 -0.50% | 173,862,586 53.89% | |||||||
Cost of revenue | 169,622,337 | 158,075,339 | 158,418,892 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 16,646,635 | 14,915,518 | 15,443,694 | |||||||
NOPBT Margin | 8.94% | 8.62% | 8.88% | |||||||
Operating Taxes | 4,677,341 | 2,612,766 | 3,327,701 | |||||||
Tax Rate | 28.10% | 17.52% | 21.55% | |||||||
NOPAT | 11,969,294 | 12,302,752 | 12,115,993 | |||||||
Net income | 8,249,712 35.98% | 6,066,947 18.82% | 5,106,017 119.26% | |||||||
Dividends | (6,270,600) | (1,524,345) | (712,775) | |||||||
Dividend yield | 5.64% | 1.57% | 0.60% | |||||||
Proceeds from repurchase of equity | (1) | |||||||||
BB yield | 0.00% | |||||||||
Debt | ||||||||||
Debt current | 29,866,276 | 27,012,547 | 31,866,282 | |||||||
Long-term debt | 21,397,014 | 21,543,870 | 15,228,455 | |||||||
Deferred revenue | 12,472,268 | 45,713 | 53,104 | |||||||
Other long-term liabilities | 12,569,981 | 25,447,919 | 17,341,574 | |||||||
Net debt | 5,197,650 | 10,405,637 | 15,659,414 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 15,542,003 | 15,453,761 | 6,190,648 | |||||||
CAPEX | (12,924,398) | |||||||||
Cash from investing activities | (13,125,955) | |||||||||
Cash from financing activities | (8,606,468) | 7,888,637 | ||||||||
FCF | 5,972,124 | (5,498,469) | 6,257,369 | |||||||
Balance | ||||||||||
Cash | 39,000,716 | 36,884,358 | 31,435,323 | |||||||
Long term investments | 7,064,924 | 1,266,421 | ||||||||
Excess cash | 36,752,191 | 29,501,237 | 22,742,193 | |||||||
Stockholders' equity | 40,719,480 | 34,759,318 | 26,437,083 | |||||||
Invested Capital | 111,117,164 | 105,572,130 | 87,072,817 | |||||||
ROIC | 11.05% | 12.77% | 14.50% | |||||||
ROCE | 10.82% | 10.57% | 13.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 21,372,635 | 21,358,101 | 21,450,727 | |||||||
Price | 5.20 14.29% | 4.55 -18.46% | 5.58 -10.72% | |||||||
Market cap | 111,137,701 14.36% | 97,179,359 -18.81% | 119,695,059 -11.30% | |||||||
EV | 128,757,256 | 117,923,851 | 148,650,585 | |||||||
EBITDA | 19,525,508 | 19,401,799 | 19,700,391 | |||||||
EV/EBITDA | 6.59 | 6.08 | 7.55 | |||||||
Interest | 4,416,976 | 2,682,853 | 1,655,863 | |||||||
Interest/NOPBT | 26.53% | 17.99% | 10.72% |