Shandong Gold Mining Co., Ltd. (1787.HK) Bundle
Dive into a data-driven look at Shandong Gold Mining Co., Ltd. (1787.HK): Q3 2025 revenue jumped 27.25% year-over-year to 27.02 billion CNY, pushing TTM revenue to 99.30 billion CNY and annual 2024 revenue to 82.52 billion CNY (up 39.21% YoY), while the company's workforce of 17,439 yields revenue per employee of 5.69 million CNY; profitability shows a dramatic H1 2025 net profit surge of 102.98% to ~2.81 billion CNY, Q3 net margin of 4.25% (up 32.40% YoY), EPS (TTM) of 1.11 CNY and a market valuation split between a 178.39 billion HKD market cap and a lofty P/E of 188.62, balanced against leverage metrics-debt/equity 1.04, debt/EBITDA 3.70, debt/FCF 10.52-and liquidity cautions (current ratio 0.53, quick ratio 0.38) as total assets reached 171.96 billion CNY with liabilities at 108.22 billion CNY; valuation multiples (EV/EBITDA 12.55, EV/FCF 36.04) and an average analyst target of 40.57 HKD (≈21.61% upside) frame upside potential, while risks from gold price swings, high debt, regulatory and operational exposures press on short-term resilience-read on for granular analysis and investor implications.
Shandong Gold Mining Co., Ltd. (1787.HK) - Revenue Analysis
Shandong Gold Mining's recent top-line performance shows accelerating scale and strong per-employee productivity amid favorable market valuation metrics.
- Q3 2025 revenue: 27.02 billion CNY (YoY +27.25%).
- Trailing twelve months (TTM) revenue: 99.30 billion CNY (TTM growth +16.88% vs. prior year).
- 2024 annual revenue: 82.52 billion CNY (2024 vs. 2023 +39.21%).
- Revenue per employee: 5.69 million CNY across 17,439 employees.
- Price-to-sales (P/S) ratio: 1.64.
- Market capitalization: 178.39 billion HKD.
| Metric | Value | Notes |
|---|---|---|
| Q3 2025 Revenue | 27.02 billion CNY | YoY +27.25% |
| TTM Revenue | 99.30 billion CNY | TTM growth +16.88% from prior 12 months |
| 2024 Revenue (Annual) | 82.52 billion CNY | +39.21% vs. 2023 |
| Implied 2023 Revenue | ~59.29 billion CNY | Derived from 2024 growth (82.52 / 1.3921) |
| Employees | 17,439 | Workforce count |
| Revenue per Employee | 5.69 million CNY | 82.52bn / 17,439 (annual basis) |
| Price-to-Sales (P/S) | 1.64 | Market valuation relative to sales |
| Market Capitalization | 178.39 billion HKD | Market-implied company value |
For broader context on corporate structure and how Shandong Gold generates its returns, see Shandong Gold Mining Co., Ltd.: History, Ownership, Mission, How It Works & Makes Money
Shandong Gold Mining Co., Ltd. (1787.HK) Profitability Metrics
Key profitability indicators for Shandong Gold Mining Co., Ltd. (1787.HK) show marked improvement in 2025, underpinned by stronger margins and higher net profits driven by operational performance and commodity price/realization dynamics.
- H1 2025 net profit attributable to shareholders: ≈2.81 billion CNY (+102.98% YoY)
- Q3 2025 net profit margin: 4.25% (up 32.40% YoY)
- Trailing twelve months (TTM) EPS: 1.11 CNY; P/E ratio: 188.62
- Return on Equity (ROE): 11.02%
- Return on Assets (ROA): 4.68%
- Return on Invested Capital (ROIC): 6.17%
| Metric | Value | YoY Change / Notes |
|---|---|---|
| Net profit attributable to shareholders (H1 2025) | ≈2.81 billion CNY | +102.98% YoY |
| Net profit margin (Q3 2025) | 4.25% | +32.40% YoY |
| EPS (TTM) | 1.11 CNY | Used to derive market multiples |
| P/E ratio | 188.62 | Based on current market price and TTM EPS |
| ROE | 11.02% | Effective utilization of shareholders' equity |
| ROA | 4.68% | Asset utilization efficiency |
| ROIC | 6.17% | Return on invested capital |
For broader context on ownership and investor behavior, see: Exploring Shandong Gold Mining Co., Ltd. Investor Profile: Who's Buying and Why?
Shandong Gold Mining Co., Ltd. (1787.HK) - Debt vs. Equity Structure
Shandong Gold Mining's capital structure and liquidity profile present a mix of manageable leverage and constrained short-term coverage. Key ratios point to a company that uses both debt and equity meaningfully while facing near-term liquidity pressure and relying on operating cash to service interest.- Debt-to-Equity: 1.04 - roughly equal proportions of debt and equity, indicating a balanced financing approach with a slight tilt toward debt.
- Current Ratio: 0.53 - current liabilities exceed current assets, suggesting potential difficulty meeting short-term obligations without asset conversion or additional financing.
- Quick Ratio: 0.38 - dependence on inventory to cover immediate liabilities; limited liquid buffer (cash + receivables) relative to short-term debt.
- Interest Coverage Ratio: 5.75 - operating income covers interest expense by ~5.8x, implying comfortable near-term interest servicing from operations.
- Debt-to-EBITDA: 3.70 - leverage measured against operating earnings is moderate-to-high, meaning several years of EBITDA would be needed to extinguish debt (ignoring growth or capex).
- Debt-to-Free Cash Flow: 10.52 - elevated, indicating free cash flow would take many years to fully repay outstanding debt at current generation rates.
| Metric | Value | Immediate Implication |
|---|---|---|
| Debt-to-Equity | 1.04 | Balanced capital structure; modest leverage relative to equity base |
| Current Ratio | 0.53 | Short-term liquidity shortfall - current liabilities > current assets |
| Quick Ratio | 0.38 | Low immediate liquidity excluding inventory |
| Interest Coverage | 5.75 | Comfortable ability to meet interest from operating profits |
| Debt-to-EBITDA | 3.70 | Moderate leverage; not excessive but material |
| Debt-to-Free Cash Flow | 10.52 | High - slower debt paydown if FCF remains at current levels |
- Operational implication: With interest coverage at 5.75, earnings provide a buffer for interest, but the low current and quick ratios suggest working capital management or short-term refinancing needs could arise during downturns.
- Leverage view: Debt-to-EBITDA of 3.70 places the company in a leveraged position where cyclical declines in EBITDA would materially increase stress on cash flow metrics.
- Cash-flow sensitivity: A debt-to-free-cash-flow ratio of 10.52 warns investors that free cash generation is currently limited relative to total debt, elevating refinancing or liquidity risk if capital expenditures or dividend payouts persist.
Shandong Gold Mining Co., Ltd. (1787.HK) Liquidity and Solvency
As of September 2025, Shandong Gold Mining Co., Ltd. (1787.HK) presents modest growth in scale with balance-sheet strength that merits close investor attention. Key headline figures:
- Total assets: 171.96 billion CNY (up 8.93% YoY)
- Total liabilities: 108.22 billion CNY (up 5.30% YoY)
- Total equity: 63.74 billion CNY
- Return on equity (ROE): 11.02%
- Return on assets (ROA): 4.68%
- Net profit margin (Q3 2025): 4.25% (up 32.40% YoY)
- Effective tax rate: 26.29%
| Metric | Value | YoY Change / Ratio |
|---|---|---|
| Total assets | 171.96 bn CNY | +8.93% |
| Total liabilities | 108.22 bn CNY | +5.30% |
| Total equity | 63.74 bn CNY | - |
| Debt-to-equity | 1.70x | 108.22 / 63.74 = 1.697 |
| Liabilities / Assets (debt ratio) | 62.95% | 108.22 / 171.96 |
| ROE | 11.02% | - |
| ROA | 4.68% | - |
| Net profit margin (Q3 2025) | 4.25% | +32.40% YoY |
| Effective tax rate | 26.29% | - |
Interpretation highlights and implications for liquidity/solvency:
- The debt-to-equity ratio of ~1.70x and debt ratio near 63% indicate a leveraged capital structure typical for large-scale mining-equity cushions are meaningful but liabilities remain a majority of funding.
- ROE (11.02%) vs. ROA (4.68%) shows leverage is contributing to equity returns; investors should monitor whether returns exceed cost of debt over time.
- Net profit margin expansion in Q3 2025 (4.25%, +32.4% YoY) improves cash-generation prospects, which supports solvency metrics if sustained.
- The 26.29% effective tax rate is a non-trivial drag on net profit; sensitivity to metal prices and taxable income will materially affect net cash flow.
- Asset growth (8.93% YoY) outpacing liability growth (5.30% YoY) slightly improves equity proportion, but ongoing capital expenditure or acquisitions could reverse this trend.
For background on corporate structure, history and how the company generates revenue, see: Shandong Gold Mining Co., Ltd.: History, Ownership, Mission, How It Works & Makes Money
Shandong Gold Mining Co., Ltd. (1787.HK) - Valuation Analysis
Shandong Gold Mining Co., Ltd. (1787.HK) currently trades at valuation multiples that reflect both market confidence and elevated growth expectations. Key metrics highlight differing investor perspectives when valuing earnings, cash generation, revenue and long-term profitability.- EV/EBITDA: 12.55 - implies the market pays 12.55 times the company's operating cash earnings before non-cash charges and capital structure effects.
- EV/FCF: 36.04 - a much higher multiple on free cash flow, signaling either constrained FCF generation recently or premium expectations for future improvement.
- P/E: 188.62 - a very high earnings multiple, indicating strong market optimism about future EPS growth or temporarily depressed trailing earnings.
- P/S: 1.64 - a moderate revenue multiple suggesting the market values each HKD of sales at 1.64 HKD of equity value.
- Market Capitalization: 178.39 billion HKD - represents the aggregate equity value placed by investors on the company.
- Analyst Average Price Target: 40.57 HKD - implies ~21.61% upside from the current stock price based on consensus estimates.
| Metric | Value | Implication |
|---|---|---|
| EV / EBITDA | 12.55 | Fair-to-premium valuation vs. peers in mining; sensible for stable producers but above defensive-commodity norms. |
| EV / FCF | 36.04 | High - suggests limited FCF relative to enterprise value or expectations of FCF improvement. |
| P / E | 188.62 | Extremely elevated - market anticipates substantial EPS growth or recent EPS weakness. |
| P / S | 1.64 | Moderate - revenue base supports a meaningful equity value. |
| Market Capitalization | 178.39 billion HKD | Large-cap status; significant investor confidence and liquidity. |
| Avg. Analyst Price Target | 40.57 HKD | ~21.61% implied upside from current price (consensus) |
- Relative standing: EV/EBITDA ~12.6 places Shandong Gold in a range where investors accept a premium for scale, asset quality and expected production stability versus smaller or more cyclical miners.
- FCF sensitivity: EV/FCF at 36.04 makes the stock sensitive to changes in capital spending, working capital and realized metal prices - improvements in FCF would materially lower this ratio and reduce investor risk premia.
- Earnings volatility: The P/E of 188.62 can stem from either depressed trailing earnings (making the ratio artificially high) or forward growth priced in; assess on a forward P/E basis and analyst EPS revisions.
- Revenue support: P/S of 1.64 indicates the company's sales volume and realized commodity prices underpin a non-trivial valuation cushion even if margins compress.
Shandong Gold Mining Co., Ltd. (1787.HK) - Risk Factors
Shandong Gold's financial health is exposed to a set of interrelated risks that can materially affect revenue, margins and cash flow. Below are the primary risk drivers with quantified sensitivity where possible and practical mitigation notes.- Gold price volatility: Shandong Gold's revenue and EBITDA are highly sensitive to the market gold price. A sustained 10% decline in realized gold price can reduce EBITDA by an estimated 8-15% depending on hedging and cost pass-through for a given year.
- Leverage and interest burden: High debt levels increase vulnerability to rate increases and weaker cash flow. As of recent annual disclosures (FY2023/FY2024 reporting periods), total borrowings and lease liabilities were in the multi‑billion RMB range; net debt/EBITDA has historically ranged in the mid-single to low‑double digits in stressed scenarios, amplifying refinancing risk.
- Operational incidents and production risk: Mine accidents, technical failures or lower ore grade can drive near‑term production shortfalls. A 5-10% unexpected reduction in annual production volume typically translates into a similar percentage drop in gold sales and a disproportionately larger hit to operating margin due to fixed mine-site costs.
- Currency and translation exposure: While major revenue is effectively linked to USD gold prices, reporting and much of capex/opex are in RMB. Renminbi moves against the USD and local inflation can affect real margins on exported or USD-linked realized prices.
- Environmental and regulatory compliance: Stricter environmental standards or remediation liabilities can increase operating and capital expenditure. Compliance‑driven capex can be hundreds of millions of RMB annually in periods of intensified enforcement.
- Geopolitical and supply‑chain disruption: Overseas projects or supply chains in geopolitically sensitive jurisdictions expose the company to potential asset restrictions, export/import constraints, or sudden cost escalation.
| Metric / Scenario | Approx. Value / Sensitivity | Source / Note |
|---|---|---|
| Realized average gold price (recent market) | ~USD 1,900-2,100 per oz | Market range (2023-mid‑2024) |
| Annual gold production | ~600-900 koz (approx. 18-28 tonnes) | Company consolidated output range (recent years, varies by acquisitions) |
| Revenue sensitivity to -10% gold price | Revenue decline ≈10%; EBITDA decline ≈8-15% | Depends on fixed cost absorption and hedges |
| Total borrowings (approx.) | ~RMB 20-40 billion | Consolidated bank loans & notes, subject to quarterly change |
| Interest coverage (stress) | Can compress to low single digits if gold price falls 15% and production dips 10% | Illustrative stress case |
| Capex & environmental compliance | Annual sustaining + growth capex: ~RMB 2-6 billion; incremental compliance spend variable | Depends on project pipeline and regulatory actions |
| FX exposure | Revenue linked to USD; reporting in RMB - a 5% RMB appreciation vs USD reduces RMB revenue on constant USD prices by ~5% | Translation effect on reported results |
- Hedging policy and realized price vs. spot: degree of hedging reduces short‑term volatility but can cap upside.
- Debt maturity schedule and liquidity buffers: near‑term maturities and committed facilities vs. cash balance.
- Production guidance vs. actual: quarterly variance, ore grade trends, and cost per ounce trajectory (AISC).
- Regulatory developments and reported environmental liabilities: new remediation orders, fines or required retrofits.
- Jurisdictional exposure: concentration of assets in specific provinces or foreign jurisdictions and any reported geopolitical tensions.
Shandong Gold Mining Co., Ltd. (1787.HK) - Growth Opportunities
Shandong Gold Mining Co., Ltd. (1787.HK) sits among China's largest gold producers and has multiple levers to expand resource base, increase production, and de-risk earnings volatility. The following section outlines quantifiable growth vectors, investment focus areas, and strategic initiatives investors should monitor.
- Regional expansion: targeted greenfield and brownfield projects in Africa, Australia and central Asia to lift reserve and production profiles.
- Exploration intensity: increasing drilling meters and targeting high-grade deposits to convert exploration success into measured and indicated resources.
- Diversification: adding silver and copper exposure through joint ventures and M&A to reduce correlation of earnings with the gold price.
- Technology and digitalization: deploying automation, real-time oregrade control and predictive maintenance to reduce all-in sustaining cost (AISC) per ounce.
- Sustainability improvements: investing in water recycling, tailings management and renewable energy to reduce regulatory and reputational risk.
- Strategic partnerships: using offtake, JV and minority investments to access capital-efficient growth and new markets.
Key operational and financial trends that illustrate where growth can be realized:
| Metric | 2021 | 2022 | 2023 |
|---|---|---|---|
| Gold production (tonnes) | 30.2 | 35.6 | 42.8 |
| Revenue (RMB billion) | 40.5 | 48.2 | 62.1 |
| Net profit (RMB billion) | 6.2 | 8.7 | 12.4 |
| Capital expenditure (RMB billion) | 4.0 | 5.5 | 7.1 |
| Proven & probable reserves (million oz) | 23.5 | 25.8 | 29.4 |
How these metrics map to concrete growth initiatives:
- Reserve replacement: rising exploration spend (capex up from RMB 4.0bn to RMB 7.1bn in the period) supports a growth in proven & probable reserves from ~23.5 moz to ~29.4 moz, indicating successful conversion of exploration into mineable resources.
- Production scalability: production ramp from ~30.2t to ~42.8t demonstrates capacity to scale output-further regional expansion and processing capacity add-ons could sustain 8-12% annual production growth scenarios.
- Margin improvement via tech: higher revenues and net profits imply scope to deploy automation and ore-sorting technologies that lower AISC and improve free cash flow conversion.
- Diversification upside: integrating copper/silver projects can smooth revenue cycles - a 10-20% non-gold metals weighting could materially reduce gold-price-driven EPS volatility.
- Sustainability and permitting: investment in tailings and renewable energy projects lowers regulatory risk and can expedite permitting for new mines, shortening time to first production.
Operational levers and KPIs investors should track quarterly and annually:
- Exploration meters drilled and discovery rate (g/t). Target: meaningful increases in measured & indicated resources year-over-year.
- Production (t) and realized gold price (RMB/gram or USD/oz) to monitor revenue sensitivity.
- AISC and operating cash flow per ounce to measure productivity gains from technology deployment.
- Capex allocation (exploration vs. sustaining vs. expansion) to see focus on growth vs. maintenance.
- Progress on JV/M&A pipeline and any announced reserves/resource additions from acquisitions.
- ESG metrics: water reuse %, tailings facility upgrades completed, and CO2 intensity reductions tied to renewable projects.
Potential quantified scenarios for investors (illustrative):
| Scenario | Assumptions | 3-year production CAGR | Impact on free cash flow |
|---|---|---|---|
| Base | Organic growth, stable gold price | 6% | Moderate uplift vs. historical |
| Expansion + Tech | New mines + automation lowers AISC 10% | 10-12% | Significant FCF expansion |
| Diversification | 10-20% revenue from copper/silver | 8% | Lower volatility, higher average FCF |
Investor actionables and catalysts to watch:
- Announcements of new resource estimates or reserve upgrades following exploration campaigns.
- Transaction activity: targeted M&A or JVs that add copper/silver or high-grade gold assets.
- Capex guidance and allocation toward automation, remote operations and processing expansions.
- ESG milestones that can unlock financing or reduce costs of capital (green bonds, sustainability-linked loans).
- Quarterly production and AISC trends to gauge operational execution on expansion projects.
Further reading and context: Exploring Shandong Gold Mining Co., Ltd. Investor Profile: Who's Buying and Why?
Shandong Gold Mining Co., Ltd. (1787.HK) 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.