EN DE

Zhongjin Gold Corp (600489) Fair Value & Analysis

Basic Materials · CN · Market cap 92.4B CNY

ZG Zhongjin Gold Corp 600489 · SHG
Price¥25.11
Fair Value¥17.30
Upside-31.1%
Quality66/100
Watch Zhongjin Gold Corp for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 7.2% net margin
Low debt · generates free cash flow
2.03% dividend yield
Ranks above peers (10/15)
Moderate moat 58/100
Evidence: Medium Range ¥12.98 – ¥24.05 Share as image

Fair value as of: Jul 18, 2026

From 26 valuation models · updated 20 days ago

Share price +27.1% over the past month.

A solid business, but screening 31% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥24.05). The favourable scenario is already priced in.
  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥12.98 to ¥24.05) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥41.00 ¥6.48 Fair Value ¥17.30 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range ¥6.48 – ¥41.00 · fair‑value band ¥12.98 – ¥24.05 · the ¥25.11 price screens above the ¥17.30 fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Zhongjin Gold Corp (600489) currently trades at ¥25.11, while our model-based Fair Value estimate is ¥17.30, implying the stock looks roughly 31.1% overvalued today. We read business quality at 66/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Zhongjin Gold Corp generated revenue of 86.8B CNY at a net margin of 7.2%. Revenue grew 52.0% year over year. It earns a return on equity of 20.9%. Net debt stands at 3.8B CNY. Fundamentals as of Jul 18, 2026

Our scenario range runs from ¥12.98 (bear case) to ¥24.05 (bull case); at ¥25.11, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 39% below its 52-week high and 83% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at 16% fair-value upside, at -31%, 600489 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF ¥16.76 ¥28.43 ¥48.69 80
Residual Income ¥6.70 ¥8.58 ¥22.67 76
Rev-Margin DCF ¥18.23 ¥31.32 ¥48.71 74
All 26 models by family
DCF Models
FCF DCF ¥16.97 ¥29.97 ¥53.36 38
Owner Earnings ¥12.98 ¥22.46 ¥39.52 31
5Y Revenue Exit ¥18.23 ¥31.82 ¥50.73 39
5Y EBITDA Exit ¥20.79 ¥37.24 ¥58.39 41
5Y P/E Exit ¥16.64 ¥28.46 ¥42.25 38
10Y Revenue Exit ¥17.11 ¥30.03 ¥50.75 36
10Y EBITDA Exit ¥19.42 ¥34.06 ¥57.33 37
10Y P/E Exit ¥16.63 ¥27.54 ¥43.48 35
Earnings-Based
Graham-Dodd ¥6.92 ¥34.91 ¥48.20 54
Lynch FV ¥9.47 ¥13.53 ¥17.58 50
PEG = 1.0 ¥9.47 ¥13.53 ¥17.58 46
EPV ¥17.74 ¥20.32 ¥22.58 59
Dividend Discount
Gordon GGM ¥4.37 ¥9.08 ¥14.40 70
DDM Multi-Stage ¥4.37 ¥7.66 ¥9.53 61
Multiples
P/E Multiple ¥15.27 ¥20.36 ¥25.44 63
P/S Multiple ¥12.98 ¥17.30 ¥21.63 58
P/B Multiple ¥12.98 ¥17.30 ¥21.63 55
EV/EBIT ¥26.84 ¥35.03 ¥43.23 53
EV/EBITDA ¥24.02 ¥31.28 ¥38.53 54
EV/Revenue ¥18.83 ¥25.93 ¥33.03 43
Asset-Based
NCAV (Graham) ¥3.13 ¥4.19 ¥6.26 50
Growth DCF
Growth DCF ¥16.76 ¥28.43 ¥48.69 80
Rev-Margin DCF ¥18.23 ¥31.32 ¥48.71 74
Economic Profit
Residual Income ¥6.70 ¥8.58 ¥22.67 76
ROIC Compounder ¥19.58 ¥24.80 ¥31.11 72
Growth Earnings
Growth-Adj P/E ¥14.03 ¥20.05 ¥26.06 68

Widest divergence: DCF Models (¥29.97) versus Asset-Based (¥4.19). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 86.8B CNY
Revenue growth (YoY) +52.0%
Net margin 7.2%
Return on equity 20.9%
Free cash flow 5.3B CNY FY2025
P/E ratio 14.7
More key figures
Operating margin 15.9%
EPS (TTM) ¥1.30
Dividend yield 2.0%
EPS growth (YoY) +133%
Net debt 3.8B CNY FY2024

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 69 · Market factors (momentum, volatility) 52

Profitability 57
Margins and returns on capital today
Quality Growth 72
Are margins and returns improving?
Cashflow 53
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 46
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 70
Distance to the 52-week high (market factor)
Net Issuance 81
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Zhongjin Gold Corp.,Ltd, together with its subsidiaries, engages in exploration, mining, beneficiation, and smelting of gold and other non-ferrous metals in China.

Full company description

Zhongjin Gold Corp.,Ltd, together with its subsidiaries, engages in exploration, mining, beneficiation, and smelting of gold and other non-ferrous metals in China. The company offers gold, including gold concentrate, alloyed gold, and standard gold; and copper, silver, tellurium, platinum, ammonium perrhenate, and selenium as well as molybdenum, and sulfuric acid. It also engages in investment and management in the geological exploration, mining, beneficiation, and smelting of gold and non-ferrous metals; processing and sales of by-products from gold production; warehousing and sales of raw materials, fuels, and equipment required for gold production; research and development, and consulting services for gold production technology; production, processing, and wholesale of high-purity gold products; import and export business; and commodity exhibitions. Zhongjin Gold Corp.,Ltd was founded in 2000 and is based in Beijing, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Zhongjin Gold Corp reported revenue of ¥79.1B in FY2025 versus ¥56.1B in FY2021, a compound +9.0%/yr. Reported net income was ¥4.9B in FY2025, compounding +30.6%/yr from FY2021.

Growth Quality 82/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
79.1B CNY
Latest YoY
+20.6%
Avg. growth/yr (3Y)
+11.4%
Avg. growth/yr (5Y)
+10.5%
Avg. growth/yr (25Y)
+21.7%
Revenue +9.0%/yr
FY21 ¥56.1B
FY22 ¥57.2B
FY23 ¥61.3B
FY24 ¥65.6B
FY25 ¥79.1B
Net income +30.6%/yr
FY21 ¥1.7B
FY22 ¥1.9B
FY23 ¥3.0B
FY24 ¥3.4B
FY25 ¥4.9B

600489 screens 31% overvalued. Compare with Newmont Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Zhongjin Gold Corp Fair Value". https://www.fairvalue-calculator.com/stock/600489

Peer Group

Gold · 259 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 66 · Top 25%
Fair Value upside −31% · Above median
Return on equity (TTM) 21% · Above median
Return on assets 10% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 16% · Below median
Revenue growth 52% · Above median
Dividend yield (TTM) 2.0% · Above median
Debt / equity 0.12× · Higher than median

Valuation Multiples vs Gold median · lower = cheaper

P/E (TTM) 14.7× · Pricier than median
P/B 3.05× · Pricier than median
P/S (TTM) 1.06× · Cheaper than 75% of peers
P/FCF 2.6× · Cheaper than 75% of peers
EV/EBITDA 6.6× · Pricier than median
PEG 0.52× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 100
PAST 83 · sector 0
HEALTH 94 · sector 98
DIVIDEND 41 · sector 24

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Gold stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Newmont Corporation NEMCL $112.00 $132.73 +19%
Zijin Mining Group 601899 ¥28.36 ¥30.58 +8%
Agnico Eagle Mines Limited AEM C$191.93 C$154.33 -20%
Barrick Mining Corporation B $34.93 $50.66 +45%
Wheaton Precious Metals Corp WPM C$152.57 C$52.47 -66%
Franco-Nevada Corporation FNV C$284.75 C$97.76 -66%
AngloGold Ashanti plc AU $76.35 $88.63 +16%
Gold Fields Limited GFI $33.33 $59.06 +77%
Kinross Gold Corporation KGC $22.57 $34.62 +53%
Northern Star Resources Limited NST A$20.48 A$15.98 -22%

Compare Zhongjin Gold Corp with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Zhongjin Gold Corp (600489) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of ¥17.30 versus a price of ¥25.11, about −31% (overvalued).
What is the fair value of 600489?
Our model-based fair value for Zhongjin Gold Corp is ¥17.30 (as of Jul 18, 2026), built from audited fundamentals. The current price is ¥25.11.
What is the quality score of 600489?
Zhongjin Gold Corp has a Quality Score of 66/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Zhongjin Gold Corp (600489)?
Zhongjin Gold Corp reported trailing-twelve-month revenue of about 86.8B CNY (latest available figure, as of Jul 18, 2026).
What is the net profit margin of 600489?
The net profit margin of Zhongjin Gold Corp is about 7.2%, meaning it keeps roughly 7.2% of revenue as net income. Based on the latest reported figures.
Does Zhongjin Gold Corp pay a dividend?
Zhongjin Gold Corp currently shows a dividend yield of about 2.03% relative to its recent price (as of Jul 18, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Zhongjin Gold Corp and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.