EN DE

Jinhui Mining Incorporation Limited (603132) Fair Value & Analysis

Basic Materials · CN · Market cap 16.5B CNY

JM Jinhui Mining Incorporation Limited 603132 · SHG
Price¥18.92
Fair Value¥7.88
Upside-58.4%
Quality52/100
Watch Jinhui Mining Incorporation Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 34.2% net margin
Moderate debt · negative free cash flow
2.71% dividend yield
Mixed vs. peers (7/13)
Wide moat 76/100
Evidence: High Range ¥5.09 – ¥10.68 Share as image

Fair value as of: Jul 11, 2026

From 16 valuation models · updated 30 days ago

Share price +21.1% over the past month.

A solid business, but screening 58% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥10.68). The favourable scenario is already priced in.
  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥5.09 to ¥10.68) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

¥22.18 ¥9.78 Fair Value ¥7.88 Feb 2022 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

53‑month range ¥9.78 – ¥22.18 · fair‑value band ¥5.09 – ¥10.68 · the ¥18.92 price screens above the ¥7.88 fair value. Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

Jinhui Mining Incorporation Limited (603132) currently trades at ¥18.92, while our model-based Fair Value estimate is ¥7.88, implying the stock looks roughly 58.4% overvalued today. The Quality Score stands at 52/100 (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: high).

Over the trailing twelve months, Jinhui Mining Incorporation Limited generated revenue of 1.9B CNY at a net margin of 34.2%. Revenue grew 54.0% year over year. It earns a return on equity of 19.5%. Net debt stands at 3.2B CNY. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥5.09 (bear case) to ¥10.68 (bull case); at ¥18.92, 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 21% below its 52-week high and 60% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -34% fair-value upside, at -58%, 603132 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 ¥3.58 ¥4.37 ¥9.15 76
ROIC Compounder ¥5.73 ¥8.49 ¥12.31 72
Gordon GGM ¥5.12 ¥10.65 ¥16.89 70
All 16 models by family
Earnings-Based
Graham-Dodd ¥3.77 ¥17.28 ¥23.72 54
Lynch FV ¥4.54 ¥6.48 ¥8.43 50
PEG = 1.0 ¥4.54 ¥6.48 ¥8.43 46
EPV ¥5.02 ¥6.16 ¥7.16 59
Dividend Discount
Gordon GGM ¥5.12 ¥10.65 ¥16.89 70
DDM Multi-Stage ¥5.12 ¥8.98 ¥11.17 61
Multiples
P/E Multiple ¥7.07 ¥9.43 ¥11.78 63
P/S Multiple ¥1.98 ¥2.64 ¥3.30 58
P/B Multiple ¥7.07 ¥9.43 ¥11.78 55
EV/EBIT ¥6.56 ¥9.36 ¥12.15 53
EV/EBITDA ¥6.04 ¥8.66 ¥11.29 54
EV/Revenue ¥0.0300 ¥0.8200 ¥1.61 43
Asset-Based
NCAV (Graham) ¥1.64 ¥2.20 ¥3.28 50
Economic Profit
Residual Income ¥3.58 ¥4.37 ¥9.15 76
ROIC Compounder ¥5.73 ¥8.49 ¥12.31 72
Growth Earnings
Growth-Adj P/E ¥6.52 ¥9.32 ¥12.11 68

Widest divergence: Growth Earnings (¥9.32) versus Asset-Based (¥2.20). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 1.9B CNY
Revenue growth (YoY) +54.0%
Net margin 34.2%
Return on equity 19.5%
Free cash flow −434M CNY FY2025
P/E ratio 25.6
More key figures
Operating margin 53.1%
EPS (TTM) ¥0.6600
Dividend yield 2.7%
EPS growth (YoY) +110%
Net debt 3.2B CNY FY2025

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 49 · Market factors (momentum, volatility) 64

Profitability 49
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 45
Earnings quality: real cash, not paper profit
Fin. Strength 44
Balance sheet, leverage, solvency risk
Investment 37
Disciplined investing over empire-building
Low Volatility 53
Calm price path (market factor)
Momentum 65
Price trend over the last 3–12 months (market factor)
52W Momentum 74
Distance to the 52-week high (market factor)
Net Issuance 82
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

Jinhui Mining Incorporation Limited engages in the exploration, mining, processing, and sale of lead, zinc, silver, and other mineral resources in China. Jinhui Mining Incorporation Limited was incorporated in 2011 and is headquartered in Longnan, China.

Full company description

Jinhui Mining Incorporation Limited engages in the exploration, mining, processing, and sale of lead, zinc, silver, and other mineral resources in China. Jinhui Mining Incorporation Limited was incorporated in 2011 and is headquartered in Longnan, China. Jinhui Mining Incorporation Limited operates as a subsidiary of Gansu Yate Investment Group Company Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Jinhui Mining Incorporation Limited reported revenue of ¥1.7B in FY2025 versus ¥1.3B in FY2021, a compound +8.3%/yr. Reported net income was ¥542M in FY2025, compounding +4.0%/yr from FY2021.

Growth Quality 50/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
1.7B CNY
Latest YoY
+12.0%
Avg. growth/yr (3Y)
+11.6%
Avg. growth/yr (5Y)
+9.0%
Avg. growth/yr (6Y)
+13.7%
Revenue +8.3%/yr
FY21 ¥1.3B
FY22 ¥1.2B
FY23 ¥1.3B
FY24 ¥1.5B
FY25 ¥1.7B
Net income +4.0%/yr
FY21 ¥463M
FY22 ¥470M
FY23 ¥343M
FY24 ¥470M
FY25 ¥542M

603132 screens 58% 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). "Jinhui Mining Incorporation Limited Fair Value". https://www.fairvalue-calculator.com/stock/603132

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 52 · Top 25%
Fair Value upside −58% · Below median
Return on equity (TTM) 19% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 34% · Top 25%
Operating margin (TTM) 53% · Top 25%
Revenue growth 54% · Above median
Dividend yield (TTM) 2.7% · Top 25%
Debt / equity 0.64× · Higher than 75% of peers

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

P/E (TTM) 25.6× · Pricier than median
P/B 5.15× · Pricier than 75% of peers
P/S (TTM) 8.65× · Pricier than median
EV/EBITDA 16.0× · Pricier than 75% of peers

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 23
PAST 78 · sector 0
HEALTH 68 · sector 96
DIVIDEND 54 · sector 21

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

Insider activity: 40/100

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 Jul 11, 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 Jinhui Mining Incorporation Limited 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 Jinhui Mining Incorporation Limited (603132) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥7.88 versus a price of ¥18.92, about −58% (overvalued).
What is the fair value of 603132?
Our model-based fair value for Jinhui Mining Incorporation Limited is ¥7.88 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥18.92.
What is the quality score of 603132?
Jinhui Mining Incorporation Limited has a Quality Score of 52/100. 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 Jinhui Mining Incorporation Limited (603132)?
Jinhui Mining Incorporation Limited reported trailing-twelve-month revenue of about 1.9B CNY (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 603132?
The net profit margin of Jinhui Mining Incorporation Limited is about 34.2%, meaning it keeps roughly 34.2% of revenue as net income. Based on the latest reported figures.
Does Jinhui Mining Incorporation Limited pay a dividend?
Jinhui Mining Incorporation Limited currently shows a dividend yield of about 2.71% relative to its recent price (as of Jul 11, 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 Jinhui Mining Incorporation Limited 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.