Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Mid-tier Producer
Rating & Risk: Login to view
China Gold Intl. Resrcs Corp Ltd
www: www.chinagoldintl.com     email: info@chinagoldintl.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:CGG CAD
OTCMKTS:JINFF USD

Description

China Gold Intl. Resrcs Corp Ltd are a gold and silver focused mid-tier producer with two producing mines in China (PR). Currently they produce roughly 220koz. of gold per year. They have approximately 6Moz. of gold and 125Moz. of silver in the reserves and resources category of which 5Moz. of gold and 100Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$603.2M which is a fall of roughly 18% over the last twelve months. As of 09/30/2017 they have ~$1,313M debt and ~$212.27M cash. They have 396M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 09/17/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $732.95M $603.20M 09/17/2017 $-129.75M
Total Assets: $3,124.15M $3,176.36M 09/30/2017 $52.21M
Total Liabilities: $1,687.82M $1,709.02M 09/30/2017 $21.20M
Current Assets: $514.29M $486.18M 09/30/2017 $-28.11M
Current Liabilities: $846.91M $355.44M 09/30/2017 $-491.47M
Total Debt: $1,291.18M $1,313.28M 09/30/2017 $22.10M
Cash: $80.47M $212.27M 09/30/2017 $131.80M
Enterprise Value: $1,943.66M $1,704.21M 01/02/2024 $-239.45M
Cash Flow: $72.26M $54.75M never $-17.51M
Cash Flow Multiple: 10.14 11.02 never 0.87
Net Debt to
Cash Flow Ratio:
16.76 20.11 never 3.36
Finance within 1 year: 09/17/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/17/2017 0.00%
Misc 09/17/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 396,410,000 396,410,000 09/30/2017 0
Shares (FD): 397,000,000 397,000,000 09/17/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 09/17/2017 n/a
Production (Gold Eq Oz.): (guess) 
220,000
(guess) 
220,000
09/17/2017 0
Production (Silver Eq Oz.): (guess) 
16,536,980
(guess) 
18,546,154
09/17/2017 2,009,174
Initial CapEx (Outstanding): n/a n/a 09/17/2017 n/a
Funding Option: n/a n/a 09/17/2017 n/a
Documentation: none PRODUCER 09/17/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/17/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 5.00M 5.00M 09/17/2017 0.00M
Measured & Indicated: 5.00M 5.00M 09/17/2017 0.00M
Inferred: 1.00M 1.00M 09/17/2017 0.00M
Reserves & Resources: 6.00M 6.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 2.75M 2.75M 09/17/2017 0.00M
Measured & Indicated: 2.75M 2.75M 09/17/2017 0.00M
Inferred: 0.28M 0.28M 09/17/2017 0.00M
Reserves & Resources: 3.03M 3.03M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
220,000oz.
(guess) 
220,000oz.
09/17/2017 0oz.
Cash Cost: $650 $650 09/17/2017 $0.00
Extra Operating Cost: $200 $200 09/17/2017 $0.00
Average Grade: 0.50 g/t 0.50 g/t 09/17/2017 n/a
Recovery Rate: (CG)  55.00% (CG)  55.00% 09/17/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 09/17/2017 0.00M
Annual Production: 300,000oz. 300,000oz. 09/17/2017 0oz.
Cash Cost: $700 $700 09/17/2017 $0
Extra Operating Cost: $300 $300 09/17/2017 $0
SILVER 09/17/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 80.00M 80.00M 09/17/2017 0.00M
Measured & Indicated: 100.00M 100.00M 09/17/2017 0.00M
Inferred: 25.00M 25.00M 09/17/2017 0.00M
Reserves & Resources: 125.00M 125.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 40.00M 40.00M 09/17/2017 0.00M
Measured & Indicated: 48.00M 48.00M 09/17/2017 0.00M
Inferred: 6.25M 6.25M 09/17/2017 0.00M
Reserves & Resources: 54.25M 54.25M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/17/2017 $0.00
Extra Operating Cost: n/a n/a 09/17/2017 $0.00
Average Grade: 10.00 g/t 10.00 g/t 09/17/2017 n/a
Recovery Rate: (CG)  50.00% (CG)  50.00% 09/17/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 100.00M 100.00M 09/17/2017 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 09/17/2017 0oz.
Cash Cost: $10 $10 09/17/2017 $0
Extra Operating Cost: $5 $5 09/17/2017 $0

Property

Last Analysis Data  (09/17/2017)
Stage Location Name Owned Type Au Ag Cu Notes
Production China (PR) CHS 96% Open Pit show
Large gold mine. Production expanding from 145,000 oz in 2013 to 260,000 in 2015.
Production Tibet, China (PR) Jiama 100% n/a show
Large Copper, silver, and gold mine. Ramping up to 175 million lbs in 2015. Plus 2.5 million oz of silver.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production China (PR) CHS 96% Open Pit show
Large gold mine. Production expanding from 145,000 oz in 2013 to 260,000 in 2015.
Production Tibet, China (PR) Jiama 100% n/a show
Large Copper, silver, and gold mine. Ramping up to 175 million lbs in 2015. Plus 2.5 million oz of silver.

Profitability (by resource)

Proven &
Probable
09/17/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 82.45% 84.05% n/a 1.60%
Percentage Silver: 17.55% 15.95% n/a -1.60%
Total (Gold Eq. Oz.): 6.06M 5.95M n/a -0.12M
Total (Silver Eq. Oz.): 455.84M 501.50M n/a 45.66M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.28M 3.22M n/a -0.06M
Silver Eq. Oz.: 246.71M 271.83M n/a 25.11M
Maximum Profit (Gold): $903.21M $684.34M n/a $-218.87M
Maximum Profit (Silver): $71.40M $-19.60M n/a $-91.00M
Total Maximum Profit: $974.61M $664.74M n/a $-309.87M
Max Profit / Current MCap: 1.330 1.102 n/a -0.228
Max Profit Per Share (Gold): $2.28 $1.72 n/a $-0.55
Max Profit Per Share (Silver): $0.18 $-0.05 n/a $-0.23
Total Max Profit Per Share: $2.45 $1.67 n/a $-0.78
Total Free Profit Per Share: $0.20 $0.00 n/a $-0.20
FD Mkt. Cap / Gold Eq.: $223.32 $187.07 n/a $-36.25
FD Mkt. Cap / Silver Eq.: $2.97 $2.22 n/a $-0.75
FD Mkt. Cap / Per Metal
as % Spot Price:
16.93% 15.52% n/a -1.41%
Measured &
Indicated
09/17/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 78.98% 80.82% n/a 1.84%
Percentage Silver: 21.02% 19.18% n/a -1.84%
Total (Gold Eq. Oz.): 6.33M 6.19M n/a -0.14M
Total (Silver Eq. Oz.): 475.84M 521.50M n/a 45.66M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.39M 3.32M n/a -0.07M
Silver Eq. Oz.: 254.71M 279.83M n/a 25.11M
Maximum Profit (Gold): $903.21M $684.34M n/a $-218.87M
Maximum Profit (Silver): $85.68M $-23.52M n/a $-109.20M
Total Maximum Profit: $988.89M $660.82M n/a $-328.07M
Max Profit / Current MCap: 1.349 1.096 n/a -0.254
Max Profit Per Share (Gold): $2.28 $1.72 n/a $-0.55
Max Profit Per Share (Silver): $0.22 $-0.06 n/a $-0.28
Total Max Profit Per Share: $2.49 $1.66 n/a $-0.83
Total Free Profit Per Share: $0.24 $0.00 n/a $-0.24
FD Mkt. Cap / Gold Eq.: $216.30 $181.72 n/a $-34.58
FD Mkt. Cap / Silver Eq.: $2.88 $2.16 n/a $-0.72
FD Mkt. Cap / Per Metal
as % Spot Price:
16.40% 15.07% n/a -1.32%

Reserves &
Resources
09/17/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 78.30% 80.18% n/a 1.88%
Percentage Silver: 21.70% 19.82% n/a -1.88%
Total (Gold Eq. Oz.): 7.66M 7.48M n/a -0.18M
Total (Silver Eq. Oz.): 576.01M 630.80M n/a 54.80M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.75M 3.67M n/a -0.08M
Silver Eq. Oz.: 281.63M 309.26M n/a 27.63M
Maximum Profit (Gold): $993.53M $752.77M n/a $-240.76M
Maximum Profit (Silver): $96.84M $-26.58M n/a $-123.42M
Total Maximum Profit: $1,090.37M $726.19M n/a $-364.18M
Max Profit / Current MCap: 1.488 1.204 n/a -0.284
Max Profit Per Share (Gold): $2.50 $1.90 n/a $-0.61
Max Profit Per Share (Silver): $0.24 $-0.07 n/a $-0.31
Total Max Profit Per Share: $2.75 $1.83 n/a $-0.92
Total Free Profit Per Share: $0.50 $0.00 n/a $-0.50
FD Mkt. Cap / Gold Eq.: $195.63 $164.43 n/a $-31.20
FD Mkt. Cap / Silver Eq.: $2.60 $1.95 n/a $-0.65
FD Mkt. Cap / Per Metal
as % Spot Price:
14.83% 13.64% n/a -1.19%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.