Yunnan Tin Company Limited (000960.SZ) Bundle
Dive into Yunnan Tin Company Limited's latest financial snapshot where Q3 2025 revenue hit CNY 13.32 billion (up 27.65% YoY) contributing to a TTM revenue of CNY 47.18 billion (up 24.43% YoY) and an FY2024 figure of CNY 41.97 billion; profitability shows Q3 net profit attributable to shareholders of CNY 683 million (up 41.34% YoY) with a Q3 net margin of 5.13% and TTM EPS of CNY 1.12 (trailing P/E 22.15, forward P/E 17.35); the balance sheet reports total assets of CNY 36.70 billion, total liabilities of CNY 13.59 billion, total equity of CNY 23.11 billion and a conservative debt-to-equity ratio of 0.39 alongside an interest coverage ratio of 11.81; liquidity is mixed with cash and short-term investments of CNY 3.01 billion, operating cash flow of CNY 1.81 billion (first 3 quarters 2025, +90.56% YoY) but a quick ratio of 0.49 and negative free cash flow of CNY 2.63 million YTD; valuation metrics show a P/B of 1.76, EV/EBITDA of 11.45, an estimated intrinsic value of CNY 30.07 versus market price CNY 23.14, and reported market capitalizations of CNY 42.25 billion (P/S 0.90) and CNY 40.77 billion with EV CNY 48.02 billion; risks include metal price volatility, supply and geopolitical disruptions, regulatory pressures and competition, while growth levers include strategic partnerships, rising tin demand in electronics and renewables, R&D investment and sustainability initiatives-read on for the detailed breakdown investors need.
Yunnan Tin Company Limited (000960.SZ) - Revenue Analysis
Yunnan Tin Company Limited reported robust top-line momentum through 2025, with notable year-over-year gains in Q3 and a strong trailing twelve months (TTM) performance. Key figures below highlight scale, efficiency and valuation context for investors.
- Q3 2025 revenue: CNY 13.32 billion (+27.65% YoY)
- TTM revenue (as of Sep 2025): CNY 47.18 billion (+24.43% YoY)
- Annual revenue 2024: CNY 41.97 billion (-0.91% vs. 2023)
- Revenue per employee: ~CNY 3.56 million (13,247 employees)
- Market capitalization: CNY 42.25 billion; Price-to-Sales (P/S): 0.90
| Period | Revenue (CNY) | YoY Change | Notes |
|---|---|---|---|
| Q3 2025 | 13.32 billion | +27.65% | Strong quarterly recovery |
| TTM (to Sep 2025) | 47.18 billion | +24.43% | Normalized recent performance |
| FY 2024 | 41.97 billion | -0.91% | Stable annual base |
| Employees (total) | 13,247 | - | Revenue per employee ≈ CNY 3.56 million |
| Market Cap / Valuation | 42.25 billion | P/S = 0.90 | Attractive sales-based valuation |
Drivers and implications for investors include:
- Increased metals and mining demand in 2025 supporting higher volumes and prices, contributing to the Q3 and TTM revenue growth.
- Revenue per employee indicates operational scale and productivity relative to workforce size.
- P/S of 0.90 signals a market valuation below 1x sales, which may attract value-oriented investors if margins and cash flow continue to improve.
Context and longer-term reference: Mission Statement, Vision, & Core Values (2026) of Yunnan Tin Company Limited.
Yunnan Tin Company Limited (000960.SZ) - Profitability Metrics
Key profitability signals from the latest reported period (Q3 2025 / trailing twelve months) for Yunnan Tin Company Limited (000960.SZ):
- Net profit attributable to shareholders (Q3 2025): CNY 683 million (YoY +41.34%).
- Net profit margin (Q3 2025): 5.13% (up from 4.64% in Q3 2024).
- Trailing twelve months EPS: CNY 1.12; current P/E ratio: 23.64.
- Return on equity (ROE): 9.24%.
- Return on assets (ROA): 4.51%.
- Operating profit margin: improved year-over-year, reflecting better cost control and operational efficiency.
| Metric | Value | YoY / Notes |
|---|---|---|
| Net profit (Q3 2025, attributable) | CNY 683 million | +41.34% YoY |
| Net profit margin (Q3 2025) | 5.13% | Up from 4.64% in Q3 2024 |
| EPS (TTM) | CNY 1.12 | Trailing twelve months |
| P/E ratio | 23.64 | Market price / EPS (TTM) |
| ROE | 9.24% | Shareholders' equity efficiency |
| ROA | 4.51% | Asset profitability |
| Operating profit margin | Improved year-over-year | Indicates improved cost management |
For further investor-focused context and ownership trends, see: Exploring Yunnan Tin Company Limited Investor Profile: Who's Buying and Why?
Yunnan Tin Company Limited (000960.SZ) - Debt vs. Equity Structure
Yunnan Tin Company Limited (000960.SZ) shows a conservative capital structure as of September 2025, with ample equity backing, manageable leverage and comfortable short-term liquidity to support operations and debt servicing.- Total assets: CNY 36.70 billion
- Total liabilities: CNY 13.59 billion
- Total equity: CNY 23.11 billion
- Debt-to-equity ratio: 0.39
- Interest coverage ratio: 11.81
- Current ratio: 1.33
| Metric | Value | Interpretation |
|---|---|---|
| Total assets | CNY 36.70 billion | Scale of company resources |
| Total liabilities | CNY 13.59 billion | Aggregate obligations |
| Total equity | CNY 23.11 billion | Strong equity base |
| Debt-to-equity ratio | 0.39 | Conservative leverage - less than 0.5 |
| Interest coverage ratio | 11.81 | High ability to meet interest payments |
| Current ratio | 1.33 | Adequate short-term liquidity |
- Low leverage reduces financial risk and vulnerability to commodity-price shocks.
- High interest coverage provides cushion against earnings volatility.
- Solid equity base supports potential capital allocation for growth or dividends.
- Current ratio above 1 suggests working capital is sufficient to cover short-term liabilities.
Yunnan Tin Company Limited (000960.SZ) - Liquidity and Solvency
Yunnan Tin Company Limited's short-term liquidity profile shows mixed signals: a cash and short-term investments balance that provides a buffer, but a quick ratio below customary safety thresholds indicating potential near-term funding stress. Solvency metrics point to manageable leverage and robust interest coverage, supporting the company's ability to service debt.- Cash and short-term investments: CNY 3.01 billion (as of September 2025)
- Quick ratio: 0.49 - below the 1.0 benchmark, indicating limited ability to cover current liabilities with liquid assets
- Operating cash flow (first 9 months 2025): CNY 1.81 billion - +90.56% YoY
- Free cash flow (first 9 months 2025): CNY -2.63 million - negative after capital expenditures
- Debt-to-equity ratio: 0.39 - moderate leverage
- Interest coverage ratio: 11.81 - strong ability to cover interest expense
| Metric | Value | Period / Note |
|---|---|---|
| Cash & Short-term Investments | CNY 3.01 billion | As of Sep 2025 |
| Quick Ratio | 0.49 | Below ideal threshold (1.0) |
| Operating Cash Flow | CNY 1.81 billion | First 3 quarters 2025; +90.56% YoY |
| Free Cash Flow | CNY -2.63 million | First 3 quarters 2025 |
| Debt-to-Equity Ratio | 0.39 | Capital structure - moderate leverage |
| Interest Coverage Ratio | 11.81 | EBIT / Interest - strong coverage |
- Strengths: sizable cash holdings, sharply improved operating cash flow, low leverage and high interest coverage.
- Risks/Considerations: quick ratio at 0.49 highlights short-term liquidity pressure; negative free cash flow suggests capex or working capital demands could strain cash generation after investments.
- Investor considerations: monitoring changes in receivables, inventories and capex pacing will be key to assessing whether the quick ratio and free cash flow normalize.
Yunnan Tin Company Limited (000960.SZ) - Valuation Analysis
Yunnan Tin's current valuation profile presents a mix of moderate market pricing and signs of potential upside when compared to an intrinsic valuation estimate. Below are the headline metrics and their implications.- Trailing P/E: 22.15 - suggests investors are paying a moderate multiple for last 12 months' earnings.
- Forward P/E: 17.35 - implies expected earnings improvement is already partially priced in.
- Price-to-Book (P/B): 1.76 - stock trades at a premium to book value, indicating some market confidence in future returns or intangible value not on the balance sheet.
- EV/EBITDA: 11.45 - valuation relative to operating cash generation sits in a mid-range band for industrial/mining peers.
- Market capitalization: CNY 40.77 billion; Enterprise value: CNY 48.02 billion - modest leverage of EV over market cap reflecting net debt and minority interests.
- Intrinsic value estimate: CNY 30.07 vs. market price CNY 23.14 - implies potential undervaluation of ~30% relative to the intrinsic estimate.
- Analyst consensus: earnings CAGR ~15.6% (annual), revenue growth ~1.2% (annual), expected ROE ≈ 10.3% in three years - indicates earnings-driven improvement more than top-line expansion.
| Metric | Value |
|---|---|
| Trailing P/E | 22.15 |
| Forward P/E | 17.35 |
| P/B | 1.76 |
| EV / EBITDA | 11.45 |
| Intrinsic Value (CNY) | 30.07 |
| Market Price (CNY) | 23.14 |
| Market Capitalization (CNY) | 40.77 billion |
| Enterprise Value (CNY) | 48.02 billion |
| Analyst Earnings Growth (annual) | 15.6% |
| Analyst Revenue Growth (annual) | 1.2% |
| Expected ROE in 3 years | 10.3% |
- Valuation gap: intrinsic CNY 30.07 vs. market CNY 23.14 - potential margin for appreciation if intrinsic assumptions hold.
- Growth composition: earnings growth outpaces revenue growth, indicating margin expansion, cost control, or non-operating gains as the likely driver.
- Relative risk: P/E and EV/EBITDA in moderate ranges - not deeply cheap but not overly stretched versus peers in base metals/mining sectors.
- Key watchpoints: realization of analyst margin improvements, commodity price environment for tin, and capital expenditure / debt trends that affect EV and ROE.
Yunnan Tin Company Limited (000960.SZ) - Risk Factors
Yunnan Tin Company Limited (000960.SZ) operates in a commodity-driven industry where margins, cash flow and capital allocation are tightly coupled to metal prices, processing fees, geopolitical stability and regulatory regimes. Key risk exposures that investors should monitor include market-price volatility, supply-chain interruptions, policy shifts, environmental compliance costs and competitive pressures.- Commodity price volatility: LME tin averaged roughly $26,000/MT in 2023 after peaking near $44,000/MT in 2022; a 10% move in tin prices can swing gross profit materially given the company's high revenue sensitivity to tin and other non-ferrous metals.
- Processing/SMC fees and margins: industry processing fees have contracted in recent cycles; a 20-30% decline in treatment and refining charges (TCRs/TCs) reduces tolling income and compresses EBITDA for smelting/refining operations.
- Supply constraints and operational disruption: reliance on concentrated mine supply or contracted feedstock exposes the company to stoppages-postponement of production resumption in Myanmar-like events can cut feed volumes by double-digit percentages and increase concentrate procurement costs.
- Trade/tariff risk: import/export tariffs or changes in China's trade policy can alter realized prices and export volumes for tin ingots and downstream alloys, affecting revenue and working capital.
- Environmental and sustainability costs: tightening emissions and tailings rules increase capex and OPEX; estimated incremental compliance costs in the sector range from 2%-6% of operating costs in stricter scenarios.
- Competition: global tin producers (Indonesia, Peru, refined output elsewhere) exert pricing pressure; loss of market share by even 3-5% can reduce annual tin-sourced revenue by hundreds of millions RMB for a leading producer.
| Risk Category | Primary Impact | Quantitative Sensitivity | Observed 2022-2023 Marker |
|---|---|---|---|
| Tin price volatility | Revenue and gross margin | ~10% tin price move → ~8-12% EBIT sensitivity | LME tin: ~$44,000/MT (2022 peak) → ~$26,000/MT (2023 avg) |
| Processing fee decline | Tolling/refining income | 20-30% drop in TCs → 5-10% lower consolidated EBITDA | Industry TC compression reported across SEA and China in 2023 |
| Supply-chain/geopolitical | Feedstock availability, production delays | 10-25% reduction in feed → proportional output loss | Postponed resumption in Myanmar cited as an industry disruption |
| Tariffs & trade policy | Net realized price, export volumes | Tariff upticks can cut export margins by 1-4 percentage points | Global trade frictions continue to influence metals demand |
| Environmental & compliance | Capex, operating expenses | Potential +2-6% operating cost impact; significant capex for tailings | China tightening environmental enforcement and EIAs since 2021 |
| Market competition | Pricing power, market share | 3-5% market share loss → material revenue shortfall (RMB hundreds of millions) | Indonesian upstream growth and global smelter competition |
- Balance-sheet & liquidity considerations: with commodity swings, monitor net debt/EBITDA, working capital swings from concentrate inventories, and covenant headroom-stress scenarios (30% price decline) can stretch cashflows and increase financing costs.
- Operational concentration: plant outages, concentrate sourcing from limited suppliers, or logistic bottlenecks (ports/rail) magnify downside; diversification of feed and contingency inventory levels mitigate but do not eliminate the risk.
- Regulatory and reputational risk: failure to meet environmental or social governance (ESG) expectations can trigger fines, shutdowns or loss of offtake; insurers and lenders increasingly price ESG compliance into capital availability.
Yunnan Tin Company Limited (000960.SZ) - Growth Opportunities
Yunnan Tin is positioned to capitalize on strategic partnerships, rising global tin demand, product diversification, and sustainability trends. Recent strategic cooperation agreements with PT Timah (Indonesia), the Keshiketeng local government, and Inner Mongolia Xingye Silver & Tin Mining strengthen upstream resource access and downstream processing/technology synergies, improving both feedstock security and tech transfer potential.- Strategic partnerships: access to additional tin ore reserves and joint-investment opportunities that can lower per-unit mining/processing costs and expand output capacity.
- End-market demand drivers: electronics, solder, and emerging renewable-energy applications (e.g., perovskite/photovoltaic contacts, battery components) are supporting tin demand growth.
- Product & market diversification: expanding refined tin, tin chemicals, and specialty alloys for higher-margin end uses, and penetrating Southeast Asian and European markets.
- R&D and technology: investments in smelting efficiency, hydrometallurgical processes, and product innovation to reduce energy intensity and improve yields.
- Sustainability & regulatory alignment: green metallurgy, tailings management, and emissions reduction to meet stricter environmental standards and unlock ESG-driven capital.
| Metric | Baseline / Recent | Near-term Target (2024-2025) | Medium-term Target (2026) |
|---|---|---|---|
| Global refined tin consumption (approx.) | ~360,000 tonnes (2023) | +1-3% annual growth | ~370-380k t |
| Average tin price (LME, approx.) | ~$28,000/tonne (2023 avg) | Assume $25k-$30k/ton | Assume $26k-$32k/ton |
| Yunnan Tin attributable refined tin output (illustrative) | ~50-80k tonnes range (company & JV aggregate) | +5-10% production growth (expansions & JV) | +10-15% vs baseline (capacity and resource deals) |
| Revenue impact from new agreements (est.) | - | RMB +500-1,200M incremental annual revenue | RMB +1,200-2,500M annual run-rate |
| R&D & capex intensity | Typical metals sector: 2-4% of revenue | Planned incremental R&D/capex ~RMB 200-500M p.a. | R&D/capex stabilizes at 3-5% of revenue |
| Gross margin uplift potential | Current metals smelting margins variable (20-30% band typical) | +2-5 percentage points via efficiency & product mix | +3-7 percentage points with specialty products |
- Resource security: PT Timah cooperation and Inner Mongolia joint ventures can reduce ore cost volatility risk and support output scale-up; target combined secured ore that can underpin a mid-single-digit percent of global refined supply.
- Market expansion: targeting Southeast Asian and European buyers could shift sales mix toward higher-margin specialty applications and reduce reliance on commodity-grade sales.
- ESG & green tech opportunity: investment in low-carbon smelting and tailings remediation can unlock green-premium contracts and preferred financing-potentially lowering WACC and cost of capital for new projects.
- Risks to monitor: tin price volatility (LME), permitting/environmental approvals for expansions, JV execution risk, and execution of downstream product development.

Yunnan Tin Company Limited (000960.SZ) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.