Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

China Gold Intl. Resrcs Corp Ltd

www: www.chinagoldintl.com   email: info@chinagoldintl.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:CGG CAD
OTCMKTS:JINFF USD

Description

China Gold Intl. Resrcs Corp Ltd are a gold focused mid-tier producer with two producing mines in China (PR). Currently they produce roughly 160koz. of gold per year. They have approximately 6Moz. of gold in the reserves and resources category of which 5Moz. are in the measured and indicated category. They have a market capitalisation of ~$6675.65M which is a rise of roughly 267% over the last twelve months. As of 09/30/2024 they have ~$767M debt and ~$157M 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 09/30/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,818.95M $6,675.65M 09/30/2024
MCap (OS): $1,818.95M $6,675.65M 09/30/2024
Total Assets: $2,900.00M $2,900.00M 09/30/2024
Total Liabilities: $1,200.00M $1,200.00M 09/30/2024
Current Assets: $565.00M $565.00M 09/30/2024
Current Liabilities: $358.00M $358.00M 09/30/2024
Total Debt: $767.00M $767.00M 09/30/2024
Cash: $157.00M $157.00M 09/30/2024
Debt (Net): $610.00M $610.00M
Enterprise Value: $2,428.95M $7,285.65M 11/15/2200
Cash Flow: $125.00M $391.67M never
Cash Flow Multiple: 14.55 17.04 never
Net Debt to
Cash Flow Ratio:		 4.88 1.56 never
Finance within 1 year: 09/30/2024
Misc 09/30/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 396,413,753 396,413,753 09/30/2024
Shares (FD): 396,413,753 396,413,753 09/30/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 09/30/2024
Production (Gold Eq Oz.): (guess) 
150,000		 (guess) 
160,000		 08/14/2025
Production (Silver Eq Oz.): (guess) 
12,704,889		 (guess) 
14,111,954		 08/14/2025
Development Phase: none Producer (Single Mine) 08/14/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 04/24/2023
Cash Flow Multiple: 10 12 08/14/2025

Resource Data

GOLD 09/30/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 5.00M 5.00M 09/30/2024
Measured & Indicated: 5.00M 5.00M 09/30/2024
Inferred: 1.00M 1.00M 09/30/2024
Reserves & Resources: 6.00M 6.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.75M 2.75M 09/30/2024
Measured & Indicated: 2.75M 2.75M 09/30/2024
Inferred: 0.28M 0.28M 09/30/2024
Reserves & Resources: 3.03M 3.03M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
150,000oz.		 (guess) 
160,000oz.		 08/14/2025
Cash Cost: $1,100 $600 08/14/2025
Extra Operating Cost: $700 $600 08/14/2025
Total: $1,800 $1,200 08/14/2025
Margin (Free Cash Flow): $833 (32%) $2,448 (67%)
MCap / Production (AuEq): $12,126.34 $41,722.84
EV / Production (AuEq): $16,193.00 $45,535.34
G
R
A
D
E		 Underground (Avg): n/a n/a 09/30/2024
Open Pit (Avg): n/a 0.50 g/t 03/23/2024
Recovery Rate: (CG)  55.00% (CG)  55.00% 08/14/2025
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 09/30/2024
Annual Production: 300,000oz. 300,000oz. 09/30/2024
Cash Cost: $1,100 $900 08/14/2025
Extra Operating Cost: $600 $600 09/30/2024
SILVER 09/30/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 09/30/2024
Measured & Indicated: n/a n/a 09/30/2024
Inferred: n/a n/a 09/30/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/30/2024
Measured & Indicated: n/a n/a 09/30/2024
Inferred: n/a n/a 09/30/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/30/2024
Extra Operating Cost: n/a n/a 09/30/2024
Total: n/a n/a 09/30/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $143.17 $473.05
EV / Production (AgEq): $191.18 $516.28
G
R
A
D
E		 Underground (Avg): n/a n/a 09/30/2024
Open Pit (Avg): n/a n/a 09/30/2023
Recovery Rate: n/a n/a 09/30/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/30/2024
Annual Production: n/a n/a 09/30/2024
Cash Cost: n/a n/a 09/30/2024
Extra Operating Cost: n/a n/a 09/30/2024

Property

Last Analysis Data  (09/30/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod CHS
96 show
Large gold mine. Production expanding from 145,000 oz in 2013 to 260,000 in 2015.
Prod Jiama
100 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 Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod CHS
96 show
Large gold mine. Production expanding from 145,000 oz in 2013 to 260,000 in 2015.
Prod Jiama
100 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		 09/30/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 5.00M 5.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.75M 2.75M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,291.58M $6,731.84M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,291.58M $6,731.84M n/a
Max Profit / Current MCap: 1.260 1.008 n/a
Max Profit Per Share (Gold): $5.78 $16.98 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.78 $16.98 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $661.44 $2,427.51 n/a
FD MCap / Silver Eq.: $7.81 $27.52 n/a
FD MCap / Per Metal
as % Spot Price:		 25.12% 66.54% n/a
EV / Gold Eq.: $883.25 $2,649.33 n/a
EV / Silver Eq.: $10.43 $30.04 n/a
EV / Per Metal
as % Spot Price:		 33.54% 72.63% n/a
Measured &
Indicated		 09/30/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 5.00M 5.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.75M 2.75M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,291.58M $6,731.84M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,291.58M $6,731.84M n/a
Max Profit / Current MCap: 1.260 1.008 n/a
Max Profit Per Share (Gold): $5.78 $16.98 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.78 $16.98 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $661.44 $2,427.51 n/a
FD MCap / Silver Eq.: $7.81 $27.52 n/a
FD MCap / Per Metal
as % Spot Price:		 25.12% 66.54% n/a
EV / Gold Eq.: $883.25 $2,649.33 n/a
EV / Silver Eq.: $10.43 $30.04 n/a
EV / Per Metal
as % Spot Price:		 33.54% 72.63% n/a

Reserves &
Resources		 09/30/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 6.00M 6.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.03M 3.03M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,520.73M $7,405.02M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,520.73M $7,405.02M n/a
Max Profit / Current MCap: 1.386 1.109 n/a
Max Profit Per Share (Gold): $6.36 $18.68 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.36 $18.68 n/a
Total Free Profit Per Share: $0.16 $0.00 n/a
FD MCap / Gold Eq.: $601.31 $2,206.83 n/a
FD MCap / Silver Eq.: $7.10 $25.02 n/a
FD MCap / Per Metal
as % Spot Price:		 22.83% 60.50% n/a
EV / Gold Eq.: $802.96 $2,408.48 n/a
EV / Silver Eq.: $9.48 $27.31 n/a
EV / Per Metal
as % Spot Price:		 30.49% 66.02% n/a

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.     ×