EN DE

Xinjiang Baodi Mining Co (601121) Fair Value & Analysis

Basic Materials · CN · Market cap 7.0B CNY

XB Xinjiang Baodi Mining Co 601121 · SHG
Price¥7.07
Fair Value¥2.42
Upside-65.8%
Quality42/100
Watch Xinjiang Baodi Mining Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 9.8% net margin
Low debt · negative free cash flow
1.03% dividend yield
Trails peers (5/13)
Moderate moat 45/100
Evidence: Medium Range ¥2.42 – ¥3.03 Share as image

Fair value as of: Aug 9, 2026

From 16 valuation models · updated yesterday

Fair value updated Aug 9, 2026, revised from ¥2.49 to ¥2.42 (−2.8%) since Jul 11, 2026. Share price +3.7% over the past month.

Below-average quality, and screening another 66% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥3.03). The favourable scenario is already priced in.
  • Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

¥10.50 ¥4.92 Fair Value ¥2.42 Mar 2023 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 9, 2026.

How to read this chart

41‑month range ¥4.92 – ¥10.50 · fair‑value band ¥2.42 – ¥3.03 · the ¥7.07 price screens above the ¥2.42 fair value. Dashed = 300-day average. As of Aug 9, 2026.

Full chart & analysis →

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

Analysis

Xinjiang Baodi Mining Co (601121) currently trades at ¥7.07, while our model-based Fair Value estimate is ¥2.42, implying the stock looks roughly 65.8% overvalued today. The Quality Score stands at 42/100 (below-average 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, Xinjiang Baodi Mining Co generated revenue of 1.6B CNY at a net margin of 9.8%. Revenue declined 3.4% year over year. It earns a return on equity of 5.2%. The stock trades on a trailing P/E of 31.8. Fundamentals as of Aug 9, 2026

Our scenario range runs from ¥2.42 (bear case) to ¥3.03 (bull case); at ¥7.07, 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 24% below its 52-week high and 24% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -34% fair-value upside, at -66%, 601121 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
Residual Income ¥2.39 ¥2.38 ¥2.16 76
ROIC Compounder ¥2.66 ¥3.02 ¥3.47 72
Gordon GGM ¥0.4000 ¥0.8000 ¥1.21 70
All 16 models by family
Earnings-Based
Graham-Dodd ¥0.9700 ¥6.76 ¥9.49 54
Lynch FV ¥2.87 ¥4.10 ¥5.33 50
PEG = 1.0 ¥2.87 ¥4.10 ¥5.33 46
EPV ¥2.66 ¥3.02 ¥3.32 59
Dividend Discount
Gordon GGM ¥0.4000 ¥0.8000 ¥1.21 70
DDM Multi-Stage ¥0.4000 ¥0.6900 ¥0.8400 61
Multiples
P/E Multiple ¥1.82 ¥2.42 ¥3.03 63
P/S Multiple ¥1.82 ¥2.42 ¥3.03 58
P/B Multiple ¥1.82 ¥2.42 ¥3.03 55
EV/EBIT ¥3.70 ¥4.79 ¥5.88 53
EV/EBITDA ¥4.23 ¥5.50 ¥6.77 54
EV/Revenue ¥2.14 ¥2.88 ¥3.62 43
Asset-Based
NCAV (Graham) ¥1.61 ¥2.16 ¥3.22 50
Economic Profit
Residual Income ¥2.39 ¥2.38 ¥2.16 76
ROIC Compounder ¥2.66 ¥3.02 ¥3.47 72
Growth Earnings
Growth-Adj P/E ¥3.31 ¥4.72 ¥6.14 68

Widest divergence: Growth Earnings (¥4.72) versus Dividend Discount (¥0.6900). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 1.6B CNY
Revenue growth (YoY) -3.4%
Net margin 9.8%
Return on equity 5.2%
Free cash flow −188M CNY FY2025
P/E ratio 31.8
More key figures
Operating margin 18.5%
EPS (TTM) ¥0.2000
Dividend yield 1.1%
EPS growth (YoY) +68.0%

Figures from reported company fundamentals · as of Aug 9, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 42/100

Of which business quality 44 · Market factors (momentum, volatility) 44

Profitability 24
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 69
Balance sheet, leverage, solvency risk
Investment 19
Disciplined investing over empire-building
Low Volatility 71
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 41
Distance to the 52-week high (market factor)
Net Issuance 40
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

Xinjiang Baodi Mining Co., Ltd., together with its subsidiaries, engages in the mining, beneficiation, processing, production, and sale of iron ore concentrates in China. It also engages in mineral processing production; raw ore mining; and road transport activities. Xinjiang Baodi Mining Co., Ltd. was founded in 2001 and is headquartered in Urumqi, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Xinjiang Baodi Mining Co reported revenue of ¥1.6B in FY2025 versus ¥918M in FY2021, a compound +15.1%/yr. Reported net income was ¥140M in FY2025, compounding −13.4%/yr from FY2021.

Growth Quality 52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
1.6B CNY
Latest YoY
+34.8%
Avg. growth/yr (3Y)
+28.4%
Revenue +15.1%/yr
FY21 ¥918M
FY22 ¥761M
FY23 ¥866M
FY24 ¥1.2B
FY25 ¥1.6B
Net income −13.4%/yr
FY21 ¥249M
FY22 ¥200M
FY23 ¥187M
FY24 ¥138M
FY25 ¥140M

601121 screens 66% overvalued. Compare with BHP Group →

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). "Xinjiang Baodi Mining Co Fair Value". https://www.fairvalue-calculator.com/stock/601121

Peer Group

Other Industrial Metals & Mining · 476 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 42 · Above median
Fair Value upside −66% · Bottom 25%
Return on equity (TTM) 5% · Above median
Return on assets 2% · Above median
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 18% · Top 25%
Revenue growth -3% · Below median
Dividend yield (TTM) 1.0% · Below median
Debt / equity 0.21× · Higher than median

Valuation Multiples vs Other Industrial Metals & Mining median · lower = cheaper

P/E (TTM) 35.4× · Pricier than 75% of peers
P/B 2.19× · Pricier than median
P/S (TTM) 4.35× · Pricier than median
EV/EBITDA 13.0× · Pricier 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 0 · sector 23
PAST 21 · sector 0
HEALTH 89 · sector 96
DIVIDEND 21 · sector 21

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 Other Industrial Metals & Mining stocks, each showing price versus our Fair Value estimate (as of Aug 9, 2026).

Stock Price Fair Value vs Fair Value
BHP Group BHPN 1,425 MXN 942.42 MXN -34%
Rio Tinto Group RIO A$164.89 A$81.76 -50%
Grupo México, S.A. GMEXICOB 199.23 MXN 187.72 MXN -6%
Vale S.A VALE $14.19 $9.14 -36%
Saudi Arabian Mining Company 1211 58.05 SAR 33.87 SAR -42%
CMOC Group 603993 ¥18.20 ¥16.15 -11%
Fortescue Ltd FMG A$18.47 A$18.62 +1%
China Tungsten And Hightech Materials Co 000657 ¥74.71 ¥9.55 -87%
Hindustan Zinc Limited HINDZINC ₹521.95 ₹576.80 +11%
China Northern Rare Earth (Group) High-Tech Co 600111 ¥39.56 ¥10.59 -73%

Compare Xinjiang Baodi Mining Co 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 Xinjiang Baodi Mining Co (601121) overvalued or undervalued?
As of Aug 9, 2026, our model estimates a fair value of ¥2.42 versus a price of ¥7.07, about −66% (overvalued).
What is the fair value of 601121?
Our model-based fair value for Xinjiang Baodi Mining Co is ¥2.42 (as of Aug 9, 2026), built from audited fundamentals. The current price is ¥7.07.
What is the quality score of 601121?
Xinjiang Baodi Mining Co has a Quality Score of 42/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Xinjiang Baodi Mining Co (601121)?
Xinjiang Baodi Mining Co reported trailing-twelve-month revenue of about 1.6B CNY (latest available figure, as of Aug 9, 2026).
What is the net profit margin of 601121?
The net profit margin of Xinjiang Baodi Mining Co is about 9.8%, meaning it keeps roughly 9.8% of revenue as net income. Based on the latest reported figures.
Does Xinjiang Baodi Mining Co pay a dividend?
Xinjiang Baodi Mining Co currently shows a dividend yield of about 1.13% relative to its recent price (as of Aug 9, 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 Xinjiang Baodi Mining Co 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.