Zhaojin Mining Industry Co Ltd
HKEX:1818

Watchlist Manager
Zhaojin Mining Industry Co Ltd Logo
Zhaojin Mining Industry Co Ltd
HKEX:1818
Watchlist
Price: 20.6 HKD 0.24%
Market Cap: 73B HKD

Relative Value

The Relative Value of one Zhaojin Mining Industry Co Ltd stock under the Base Case scenario is 30.59 HKD. Compared to the current market price of 20.6 HKD, Zhaojin Mining Industry Co Ltd is Undervalued by 33%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
30.59 HKD
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
38
Median 3Y
3.8
Median 5Y
3.6
Industry
1.8
Forward
4.3
vs History
46
vs Industry
5
Median 3Y
54.1
Median 5Y
43.2
Industry
16.6
Forward
23.6
vs History
19
vs Industry
9
Median 3Y
19.1
Median 5Y
14
Industry
9.8
vs History
19
vs Industry
Median 3Y
16.4
Median 5Y
7.3
Industry
16.3
vs History
0
vs Industry
28
Median 3Y
1.8
Median 5Y
1.7
Industry
1.7
vs History
0
vs Industry
36
Median 3Y
4.4
Median 5Y
3.9
Industry
2.1
Forward
4.7
vs History
0
vs Industry
21
Median 3Y
11.7
Median 5Y
10.7
Industry
7.5
vs History
6
vs Industry
11
Median 3Y
13.1
Median 5Y
11.8
Industry
10.7
Forward
9.5
vs History
11
vs Industry
9
Median 3Y
21.6
Median 5Y
19.3
Industry
13.7
Forward
11.6
vs History
19
vs Industry
9
Median 3Y
23.1
Median 5Y
16.1
Industry
11.2
vs History
34
vs Industry
1
Median 3Y
133.2
Median 5Y
79.5
Industry
15
vs History
0
vs Industry
44
Median 3Y
0.9
Median 5Y
0.8
Industry
1.5

Multiples Across Competitors

Competitors Multiples
Zhaojin Mining Industry Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Zhaojin Mining Industry Co Ltd
HKEX:1818
70.6B HKD 5.6 44.2 16.5 23.9
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 437.7 35 596.6 19 637.6 22 535.4
ZA
Gold Fields Ltd
JSE:GFI
383B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
153.2B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
522B CNY 1.7 14.5 12.2 12.2
US
Newmont Corporation
NYSE:NEM
64.9B USD 3.3 12.8 7.2 9.8
CA
Agnico Eagle Mines Ltd
TSX:AEM
82B CAD 6.7 25.2 11.2 15.8
AU
Greatland Gold PLC
ASX:GGP
87.9B AUD 5 128.2 4 927.3 -3 708.1 -2 990
CA
Wheaton Precious Metals Corp
TSX:WPM
55.5B CAD 27.7 65.3 38.8 52.2
CA
Barrick Gold Corp
TSX:ABX
49.2B CAD 2.7 15.4 5.4 7.5
RU
Polyus PAO
MOEX:PLZL
2.6T RUB 3.8 8.6 6.5 7.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Zhaojin Mining Industry Co Ltd
HKEX:1818
Average EV/EBITDA: 2 466.9
16.5
31%
0.5
RU
P
Polyus PJSC
LSE:PLZL
19 637.6
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
17%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
27%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12.2
26%
0.5
US
Newmont Corporation
NYSE:NEM
7.2
6%
1.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
11.2
9%
1.2
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -3 708.1 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
38.8
18%
2.2
CA
Barrick Gold Corp
TSX:ABX
5.4
16%
0.3
RU
Polyus PAO
MOEX:PLZL
6.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Zhaojin Mining Industry Co Ltd
HKEX:1818
Average EV/EBIT: 2 833
23.9
40%
0.6
RU
P
Polyus PJSC
LSE:PLZL
22 535.4
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
18%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
34%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12.2
19%
0.6
US
Newmont Corporation
NYSE:NEM
9.8
7%
1.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
15.8
12%
1.3
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -2 990 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
52.2
16%
3.3
CA
Barrick Gold Corp
TSX:ABX
7.5
14%
0.5
RU
Polyus PAO
MOEX:PLZL
7.2
N/A N/A