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 using 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 and silver focused mid-tier producer with two producing mines in China (PR). Currently they produce roughly 240koz. 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 ~$1740.9M which is a rise of roughly 67% over the last twelve months. As of 09/27/2022 they have ~$400M debt and ~$296M 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 09/27/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,045.55M $1,740.90M 09/27/2022
Total Assets: $3,300.00M $3,300.00M 09/27/2022
Total Liabilities: $800.00M $800.00M 09/27/2022
Current Assets: $600.00M $600.00M 09/27/2022
Current Liabilities: $400.00M $400.00M 09/27/2022
Total Debt: $400.00M $400.00M 09/27/2022
Cash: $296.00M $296.00M 09/27/2022
Enterprise Value: $1,149.55M $1,844.90M 06/17/2028
Cash Flow: $153.12M $163.37M never
Cash Flow Multiple: 6.83 10.66 never
Net Debt to
Cash Flow Ratio:		 0.68 0.64 never
Finance within 1 year: 09/27/2022
Misc 09/27/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 396,000,000 396,000,000 09/27/2022
Shares (FD): 396,000,000 396,000,000 09/27/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 09/27/2022
Production (Gold Eq Oz.): (guess) 
240,000		 (guess) 
240,000		 09/27/2022
Production (Silver Eq Oz.): (guess) 
20,460,111		 (guess) 
19,998,582		 09/27/2022
Initial CapEx (Outstanding): n/a n/a 09/27/2022
Funding Option: n/a n/a 09/27/2022
Documentation: none PRODUCER 04/21/2023
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023
Cash Flow Multiplier: 5 8 04/12/2023

Resource Data

GOLD 09/27/2022
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 09/27/2022
Measured & Indicated: 5.00M 5.00M 09/27/2022
Inferred: 1.00M 1.00M 09/27/2022
Reserves & Resources: 6.00M 6.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.75M 2.75M 09/27/2022
Measured & Indicated: 2.75M 2.75M 09/27/2022
Inferred: 0.28M 0.28M 09/27/2022
Reserves & Resources: 3.03M 3.03M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
240,000oz.		 (guess) 
240,000oz.		 09/27/2022
Cash Cost: $800 $800 09/27/2022
Extra Operating Cost: $400 $400 09/27/2022
Average Grade: 0.50 g/t 0.50 g/t 09/27/2022
Recovery Rate: (CG)  55.00% (CG)  55.00% 04/21/2023
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 09/27/2022
Annual Production: 250,000oz. 250,000oz. 09/27/2022
Cash Cost: $850 $1,000 04/21/2023
Extra Operating Cost: $450 $500 04/21/2023
SILVER 09/27/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 80.00M 80.00M 09/27/2022
Measured & Indicated: 100.00M 100.00M 09/27/2022
Inferred: 25.00M 25.00M 09/27/2022
Reserves & Resources: 125.00M 125.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 40.00M 40.00M 09/27/2022
Measured & Indicated: 48.00M 48.00M 09/27/2022
Inferred: 6.25M 6.25M 09/27/2022
Reserves & Resources: 54.25M 54.25M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/27/2022
Extra Operating Cost: n/a n/a 09/27/2022
Average Grade: 10.00 g/t 10.00 g/t 09/27/2022
Recovery Rate: (CG)  50.00% (CG)  50.00% 04/21/2023
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 09/27/2022
Annual Production: 2,500,000oz. 2,500,000oz. 09/27/2022
Cash Cost: $10.00 $12.00 04/21/2023
Extra Operating Cost: $5.00 $8.00 04/21/2023

Property

Last Analysis Data  (09/27/2022)
Stage Name Owned 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 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		 09/27/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 84.20% 83.89% n/a
Percentage Silver: 15.80% 16.11% n/a
Total (Gold Eq. Oz.): 5.94M 5.96M n/a
Total (Silver Eq. Oz.): 506.25M 496.64M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.22M 3.23M n/a
Silver Eq. Oz.: 274.44M 269.15M n/a
Maximum Profit (Gold): $1,754.50M $1,871.93M n/a
Maximum Profit (Silver): $262.40M $102.80M n/a
Total Maximum Profit: $2,016.90M $1,974.73M n/a
Max Profit / Current MCap: 1.929 1.134 n/a
Max Profit Per Share (Gold): $4.43 $4.73 n/a
Max Profit Per Share (Silver): $0.66 $0.26 n/a
Total Max Profit Per Share: $5.09 $4.99 n/a
Total Free Profit Per Share: $1.47 $0.00 n/a
FD MCap / Gold Eq.: $324.79 $538.97 n/a
FD MCap / Silver Eq.: $3.81 $6.47 n/a
FD MCap / Per Metal
as % Spot Price:		 17.67% 28.66% n/a
Measured &
Indicated		 09/27/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 81.00% 80.64% n/a
Percentage Silver: 19.00% 19.36% n/a
Total (Gold Eq. Oz.): 6.17M 6.20M n/a
Total (Silver Eq. Oz.): 526.25M 516.64M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.31M 3.33M n/a
Silver Eq. Oz.: 282.44M 277.15M n/a
Maximum Profit (Gold): $1,754.50M $1,871.93M n/a
Maximum Profit (Silver): $314.88M $123.36M n/a
Total Maximum Profit: $2,069.38M $1,995.29M n/a
Max Profit / Current MCap: 1.979 1.146 n/a
Max Profit Per Share (Gold): $4.43 $4.73 n/a
Max Profit Per Share (Silver): $0.80 $0.31 n/a
Total Max Profit Per Share: $5.23 $5.04 n/a
Total Free Profit Per Share: $1.61 $0.00 n/a
FD MCap / Gold Eq.: $315.59 $523.42 n/a
FD MCap / Silver Eq.: $3.70 $6.28 n/a
FD MCap / Per Metal
as % Spot Price:		 17.17% 27.83% n/a

Reserves &
Resources		 09/27/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 80.36% 80.00% n/a
Percentage Silver: 19.64% 20.00% n/a
Total (Gold Eq. Oz.): 7.47M 7.50M n/a
Total (Silver Eq. Oz.): 636.50M 624.96M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.66M 3.68M n/a
Silver Eq. Oz.: 312.13M 306.32M n/a
Maximum Profit (Gold): $1,929.95M $2,059.12M n/a
Maximum Profit (Silver): $355.88M $139.42M n/a
Total Maximum Profit: $2,285.83M $2,198.54M n/a
Max Profit / Current MCap: 2.186 1.263 n/a
Max Profit Per Share (Gold): $4.87 $5.20 n/a
Max Profit Per Share (Silver): $0.90 $0.35 n/a
Total Max Profit Per Share: $5.77 $5.55 n/a
Total Free Profit Per Share: $2.15 $0.00 n/a
FD MCap / Gold Eq.: $285.56 $473.58 n/a
FD MCap / Silver Eq.: $3.35 $5.68 n/a
FD MCap / Per Metal
as % Spot Price:		 15.54% 25.18% 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.     ×