Subscribe

Shanjin International Gold Co., Ltd. (000975.SZ)

CNY19.34 -0.56 (-2.81%)
CN SHZ Basic Materials Other Precious Metals
Address North Tower 100022
Beijing, CN
CEO Xingong Ou
IPO 2000-06-08
ISIN CNE0000012L4

Explore sections of this company profile

Description

Here's a rephrased version of the description: Yintai Gold Co., Ltd. (listed as 000975.SZ) is primarily involved in the entire value chain of metallic commodities, encompassing the prospecting, extraction, and commercialization of both precious and non-ferrous metals. The firm's mining activities specifically focus on polymetallic deposits, from which it recovers valuable resources like gold, lead, zinc, and silver. Established in 1999, this Beijing, China-based company was known as Yintai Resources Co.,Ltd until its rebranding to Yintai Gold Co., Ltd. in February 2013.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY19.34 -0.56 (-2.81%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
45M
Beta
0.31
Float Shares
1.62B
Free Float %
58.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.49% -4.67% -17.46% -27.50% +5.79% -7.69% +13.21% +82.01% +114.31% +193.59% +2,762.90%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
19.34
DCF (Unlevered) 79.98 +313.6%
DCF (Levered) 86.71 +348.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 3 -1
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
9.45
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers ★ Strong MOAT
  • Revenue growth Other Precious Metals: +13.2%
    +25.9% Q1'26: +37.4% (vs Q1'25)
  • EPS growth Other Precious Metals: +50.2%
    +37.2% Q1'26: +100.0% (vs Q1'25)
  • FCF margin FCF growth · Other Precious Metals: +23.8%
    +22.8% Q1'26: +33.6% (vs Q1'25)
  • EBIT margin Other Precious Metals: +5.1%
    +25.3% Q1'26: +35.9% (vs Q1'25)
  • ROIC Other Precious Metals: +2.2%
    +26.4% Q1'26: +46.2% (vs Q1'25)
  • Share dilution Other Precious Metals: -3.0%
    0.0% Q1'26: -0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Other Precious Metals: 0.37×
    0.24× Q1'26: 0.35× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.40) × ERP
WACC = 98% × Ke + 2% × Kd (4.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 80.52 Current price: 19.34
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
3 Rev. Ana.
1 EPS Ana.
Dec 2027
4 Rev. Ana.
2 EPS Ana.
Dec 2028
2 Rev. Ana.
1 EPS Ana.
Revenue
730.88M
est: 1.06B (-31.0%)
761.85M
est: 723.00M (+5.4%)
2.23B
est: 823.00M (+170.6%)
4.83B
est: 4.73B (+2.0%)
5.15B
est: 5.20B (-0.9%)
7.91B
est: 7.08B (+11.7%)
9.04B
est: 8.67B (+4.2%)
8.38B
est: 9.07B (-7.6%)
8.11B
est: 9.55B (-15.1%)
13.59B
est: 12.50B (+8.6%)
17.10B
est: 18.71B (-8.6%)
21.49B
21.03B – 21.85B
+14.9% YoY
26.91B
25.96B – 27.71B
+25.2% YoY
30.74B
29.85B – 31.47B
+14.2% YoY
EBITDA
477.30M
est: 332.09M (+43.7%)
465.08M
est: 226.51M (+105.3%)
1.04B
est: 257.84M (+304.5%)
1.57B
est: 1.48B (+5.9%)
1.72B
est: 1.63B (+5.9%)
2.37B
est: 2.22B (+6.8%)
2.62B
est: 2.72B (-3.5%)
2.76B
est: 2.84B (-2.9%)
2.95B
est: 2.99B (-1.5%)
3.86B
est: 3.91B (-1.3%)
5.05B
est: 5.85B (-13.5%)
6.72B
6.57B – 6.83B
+14.9% YoY
8.41B
8.11B – 8.66B
+25.2% YoY
9.61B
9.33B – 9.83B
+14.2% YoY
EBIT
363.53M
est: 231.86M (+56.8%)
335.98M
est: 158.15M (+112.4%)
630.40M
est: 180.02M (+250.2%)
1.00B
est: 1.03B (-3.2%)
1.19B
est: 1.14B (+5.1%)
1.71B
est: 1.55B (+10.2%)
1.82B
est: 1.90B (-4.2%)
1.59B
est: 1.98B (-20.0%)
2.01B
est: 2.09B (-3.7%)
3.25B
est: 2.83B (+14.8%)
4.33B
est: 4.23B (+2.3%)
4.86B
4.76B – 4.94B
+14.9% YoY
6.09B
5.87B – 6.27B
+25.2% YoY
6.95B
6.75B – 7.12B
+14.2% YoY
Net Income
247.91M
est: 736.71M (-66.3%)
219.64M
est: 396.69M (-44.6%)
336.70M
est: 453.37M (-25.7%)
662.57M
est: 664.46M (-0.3%)
864.17M
est: 902.46M (-4.2%)
1.24B
est: 1.36B (-8.7%)
1.27B
est: 1.39B (-8.3%)
1.12B
est: 1.27B (-11.2%)
1.42B
est: 1.56B (-8.7%)
2.17B
est: 2.32B (-6.3%)
2.97B
est: 3.28B (-9.4%)
5.24B
5.04B – 5.40B
+59.6% YoY
8.02B
6.85B – 9.19B
+53.2% YoY
9.75B
9.38B – 10.05B
+21.5% YoY
SGA
171.19M
est: 35.84M (+377.6%)
198.29M
est: 24.45M (+711.1%)
253.31M
est: 27.83M (+810.2%)
268.61M
est: 159.93M (+68.0%)
244.80M
est: 175.75M (+39.3%)
246.12M
est: 239.42M (+2.8%)
260.03M
est: 293.30M (-11.3%)
298.10M
est: 306.70M (-2.8%)
356.48M
est: 322.94M (+10.4%)
402.52M
est: 371.02M (+8.5%)
178.23M
est: 555.19M (-67.9%)
637.69M
624.05M – 648.19M
+14.9% YoY
798.43M
770.35M – 822.11M
+25.2% YoY
912.06M
885.61M – 933.72M
+14.2% YoY
EPS
0.12
est: 0.27 (-54.8%)
0.10
est: 0.14 (-30.0%)
0.15
est: 0.16 (-8.1%)
0.24
est: 0.24 (+0.3%)
0.31
est: 0.33 (-4.6%)
0.45
est: 0.49 (-8.2%)
0.46
est: 0.50 (-8.0%)
0.40
est: 0.46 (-12.2%)
0.51
est: 0.56 (-9.2%)
0.78
est: 0.84 (-6.7%)
1.07
est: 1.18 (-9.5%)
1.89
1.82 – 1.94
+59.6% YoY
2.89
2.47 – 3.31
+53.2% YoY
3.51
3.38 – 3.62
+21.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-28 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-27 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-26 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-25 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-22 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-21 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-20 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-19 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-18 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-15 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-14 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-13 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-12 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-11 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-08 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-07 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-06 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-30 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-29 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-04-28 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-04-27 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-04-24 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-04-23 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-04-22 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-04-21 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5
2026-04-20 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5
2026-04-17 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5
2026-04-16 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
7.09B
OE per share TTM
2.56
Owner's Yield
11.39%
Maintenance CapEx ratio
45.57%
Maint CapEx / Avg PPE
69.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 132 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Samsung KODEX China CSI300 ETF 283580.KS 0.19% 377.1K 0.12%
2 JPMorgan ETFs (Ireland) ICAV - China A Research Enhanced Index Equity Active UCITS ETF JREC.L 0.19% 43.1K 0.40%
3 HSBC MSCI China A UCITS ETF HMCT.L 0.14% 193.3K 0.30%
4 Xtrackers Harvest CSI 300 China A-Shares ETF ASHR 0.14% 1.87M 0.65%
5 Amundi MSCI China A UCITS ETF Acc CNAA.L 0.12% 164.9K 0.35%
6 iShares MSCI China A ETF CNYA 0.11% 261.7K 0.60%
7 Xtrackers Harvest CSI300 UCITS ETF 1D ASHR.L 0.11% 346.1K 0.65%
8 iShares MSCI China A UCITS ETF CNYE.MI 0.11% 108.5K 0.45%
9 iShares MSCI China A UCITS ETF CNYA.L 0.11% 3.29M 0.40%
10 Xtrackers Harvest CSI A500 UCITS ETF 1D AH50.L 0.09% 15.1K 0.65%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
2.39M
Shares Outstanding
2.77B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Weimin Liu Head of Accounting Agency male
Xiao Zhang Secretary of the Board & Non-Independent Director male
Xingong Ou GM & Non-Independent Director male
Zhongshan Song Chief Financial Officer & Non-Independent Director male
Zuopeng Fan Deputy General Manager male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits