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
OTCMKTS:JINFF USD
TSE:CGG CAD

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 160koz. 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 ~$466.8M which is a fall of roughly 17% over the last nine months. As of 10/24/2018 they have ~$1,100M debt and ~$148M 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 10/24/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $561.57M $466.80M 10/24/2018 $-94.77M
Total Assets: $3,200.00M $3,200.00M 10/24/2018 $0.00M
Total Liabilities: $1,700.00M $1,700.00M 10/24/2018 $0.00M
Current Assets: $450.00M $450.00M 10/24/2018 $0.00M
Current Liabilities: $390.00M $390.00M 10/24/2018 $0.00M
Total Debt: $1,100.00M $1,100.00M 10/24/2018 $0.00M
Cash: $148.00M $148.00M 10/24/2018 $0.00M
Enterprise Value: $1,513.57M $1,418.80M 12/17/2014 $-94.77M
Cash Flow: $14.67M $38.42M never $23.74M
Cash Flow Multiple: 38.28 12.15 never -26.12
Net Debt to
Cash Flow Ratio:		 64.89 24.78 never -40.10
Finance within 1 year: 10/24/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/24/2018 0.00%
Misc 10/24/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 396,000,000 396,000,000 10/24/2018 0
Shares (FD): 396,000,000 396,000,000 10/24/2018 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 10/24/2018 n/a
Production (Gold Eq Oz.): (guess) 
160,000		 (guess) 
160,000		 10/24/2018 0
Production (Silver Eq Oz.): (guess) 
13,344,173		 (guess) 
14,078,049		 10/24/2018 733,875
Initial CapEx (Outstanding): n/a n/a 10/24/2018 n/a
Funding Option: n/a n/a 10/24/2018 n/a
Documentation: none PRODUCER 10/24/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 10/24/2018
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 10/24/2018 0.00M
Measured & Indicated: 5.00M 5.00M 10/24/2018 0.00M
Inferred: 1.00M 1.00M 10/24/2018 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 10/24/2018 0.00M
Measured & Indicated: 2.75M 2.75M 10/24/2018 0.00M
Inferred: 0.28M 0.28M 10/24/2018 0.00M
Reserves & Resources: 3.03M 3.03M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
160,000oz.		 (guess) 
160,000oz.		 10/24/2018 0oz.
Cash Cost: $750 $750 10/24/2018 $0.00
Extra Operating Cost: $350 $350 10/24/2018 $0.00
Average Grade: 0.50 g/t 0.50 g/t 10/24/2018 n/a
Recovery Rate: (CG)  55.00% (CG)  55.00% 10/24/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 10/24/2018 0.00M
Annual Production: 250,000oz. 250,000oz. 10/24/2018 0oz.
Cash Cost: $750 $750 10/24/2018 $0
Extra Operating Cost: $350 $350 10/24/2018 $0
SILVER 10/24/2018
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 10/24/2018 0.00M
Measured & Indicated: 100.00M 100.00M 10/24/2018 0.00M
Inferred: 25.00M 25.00M 10/24/2018 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 10/24/2018 0.00M
Measured & Indicated: 48.00M 48.00M 10/24/2018 0.00M
Inferred: 6.25M 6.25M 10/24/2018 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 10/24/2018 $0.00
Extra Operating Cost: n/a n/a 10/24/2018 $0.00
Average Grade: 10.00 g/t 10.00 g/t 10/24/2018 n/a
Recovery Rate: (CG)  50.00% (CG)  50.00% 10/24/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 100.00M 100.00M 10/24/2018 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 10/24/2018 0oz.
Cash Cost: $10 $10 10/24/2018 $0
Extra Operating Cost: $5 $5 10/24/2018 $0

Property

Last Analysis Data  (10/24/2018)
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		 10/24/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 83.90% 84.61% n/a 0.71%
Percentage Silver: 16.10% 15.39% n/a -0.71%
Total (Gold Eq. Oz.): 5.96M 5.91M n/a -0.05M
Total (Silver Eq. Oz.): 497.01M 519.94M n/a 22.93M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.23M 3.20M n/a -0.03M
Silver Eq. Oz.: 269.35M 281.97M n/a 12.61M
Maximum Profit (Gold): $252.18M $660.28M n/a $408.10M
Maximum Profit (Silver): $-6.72M $39.20M n/a $45.92M
Total Maximum Profit: $245.46M $699.48M n/a $454.02M
Max Profit / Current MCap: 0.437 1.498 n/a 1.061
Max Profit Per Share (Gold): $0.64 $1.67 n/a $1.03
Max Profit Per Share (Silver): $-0.02 $0.10 n/a $0.12
Total Max Profit Per Share: $0.62 $1.77 n/a $1.15
Total Free Profit Per Share: $0.00 $0.23 n/a $0.23
FD Mkt. Cap / Gold Eq.: $173.88 $145.67 n/a $-28.22
FD Mkt. Cap / Silver Eq.: $2.08 $1.66 n/a $-0.43
FD Mkt. Cap / Per Metal
as % Spot Price:		 14.13% 10.09% n/a -4.03%
Measured &
Indicated		 10/24/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 80.66% 81.48% n/a 0.82%
Percentage Silver: 19.34% 18.52% n/a -0.82%
Total (Gold Eq. Oz.): 6.20M 6.14M n/a -0.06M
Total (Silver Eq. Oz.): 517.01M 539.94M n/a 22.93M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.33M 3.30M n/a -0.03M
Silver Eq. Oz.: 277.35M 289.97M n/a 12.61M
Maximum Profit (Gold): $252.18M $660.28M n/a $408.10M
Maximum Profit (Silver): $-8.06M $47.04M n/a $55.10M
Total Maximum Profit: $244.11M $707.32M n/a $463.20M
Max Profit / Current MCap: 0.435 1.515 n/a 1.081
Max Profit Per Share (Gold): $0.64 $1.67 n/a $1.03
Max Profit Per Share (Silver): $-0.02 $0.12 n/a $0.14
Total Max Profit Per Share: $0.62 $1.79 n/a $1.17
Total Free Profit Per Share: $0.00 $0.25 n/a $0.25
FD Mkt. Cap / Gold Eq.: $168.87 $141.65 n/a $-27.22
FD Mkt. Cap / Silver Eq.: $2.02 $1.61 n/a $-0.41
FD Mkt. Cap / Per Metal
as % Spot Price:		 13.72% 9.82% n/a -3.90%

Reserves &
Resources		 10/24/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 80.01% 80.86% n/a 0.85%
Percentage Silver: 19.99% 19.14% n/a -0.85%
Total (Gold Eq. Oz.): 7.50M 7.42M n/a -0.08M
Total (Silver Eq. Oz.): 625.41M 652.93M n/a 27.52M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.68M 3.64M n/a -0.03M
Silver Eq. Oz.: 306.54M 320.41M n/a 13.87M
Maximum Profit (Gold): $277.39M $726.30M n/a $448.91M
Maximum Profit (Silver): $-9.11M $53.17M n/a $62.28M
Total Maximum Profit: $268.28M $779.47M n/a $511.19M
Max Profit / Current MCap: 0.478 1.670 n/a 1.192
Max Profit Per Share (Gold): $0.70 $1.83 n/a $1.13
Max Profit Per Share (Silver): $-0.02 $0.13 n/a $0.16
Total Max Profit Per Share: $0.68 $1.97 n/a $1.29
Total Free Profit Per Share: $0.00 $0.43 n/a $0.43
FD Mkt. Cap / Gold Eq.: $152.79 $128.19 n/a $-24.60
FD Mkt. Cap / Silver Eq.: $1.83 $1.46 n/a $-0.38
FD Mkt. Cap / Per Metal
as % Spot Price:		 12.41% 8.88% n/a -3.53%

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.