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

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

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 ~$527.98M which is a rise of roughly 51% over the last twelve months. As of 09/29/2019 they have ~$1,100M debt and ~$101M 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 09/29/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $349.91M $527.98M 09/29/2019 $178.07M
Total Assets: $3,200.00M $3,200.00M 09/29/2019 $0.00M
Total Liabilities: $1,700.00M $1,700.00M 09/29/2019 $0.00M
Current Assets: $450.00M $450.00M 09/29/2019 $0.00M
Current Liabilities: $390.00M $390.00M 09/29/2019 $0.00M
Total Debt: $1,100.00M $1,100.00M 09/29/2019 $0.00M
Cash: $101.00M $101.00M 09/29/2019 $0.00M
Enterprise Value: $1,348.91M $1,526.98M 05/22/2018 $178.07M
Cash Flow: $33.14M $78.23M never $45.09M
Cash Flow Multiple: 10.56 6.75 never -3.81
Net Debt to
Cash Flow Ratio:
30.14 12.77 never -17.37
Finance within 1 year: 09/29/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/29/2019 0.00%
Misc 09/29/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 396,413,000 396,413,000 09/29/2019 0
Shares (FD): 396,413,000 396,413,000 09/29/2019 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 09/29/2019 n/a
Production (Gold Eq Oz.): (guess) 
160,000
(guess) 
160,000
09/29/2019 0
Production (Silver Eq Oz.): (guess) 
13,676,800
(guess) 
12,449,180
09/29/2019 -1,227,620
Initial CapEx (Outstanding): n/a n/a 09/29/2019 n/a
Funding Option: n/a n/a 09/29/2019 n/a
Documentation: none PRODUCER 09/29/2019 n/a
Value Adjustment: -50% -50% never 0%

Resource Data

GOLD 09/29/2019
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 09/29/2019 0.00M
Measured & Indicated: 5.00M 5.00M 09/29/2019 0.00M
Inferred: 1.00M 1.00M 09/29/2019 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 09/29/2019 0.00M
Measured & Indicated: 2.75M 2.75M 09/29/2019 0.00M
Inferred: 0.28M 0.28M 09/29/2019 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.
09/29/2019 0oz.
Cash Cost: $800 $800 09/29/2019 $0.00
Extra Operating Cost: $400 $400 09/29/2019 $0.00
Average Grade: 0.50 g/t 0.50 g/t 09/29/2019 n/a
Recovery Rate: (CG)  55.00% (CG)  55.00% 09/29/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 09/29/2019 0.00M
Annual Production: 250,000oz. 250,000oz. 09/29/2019 0oz.
Cash Cost: $800 $800 09/29/2019 $0
Extra Operating Cost: $400 $400 09/29/2019 $0
SILVER 09/29/2019
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 09/29/2019 0.00M
Measured & Indicated: 100.00M 100.00M 09/29/2019 0.00M
Inferred: 25.00M 25.00M 09/29/2019 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 09/29/2019 0.00M
Measured & Indicated: 48.00M 48.00M 09/29/2019 0.00M
Inferred: 6.25M 6.25M 09/29/2019 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 09/29/2019 $0.00
Extra Operating Cost: n/a n/a 09/29/2019 $0.00
Average Grade: 10.00 g/t 10.00 g/t 09/29/2019 n/a
Recovery Rate: (CG)  50.00% (CG)  50.00% 09/29/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 100.00M 100.00M 09/29/2019 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 09/29/2019 0oz.
Cash Cost: $10 $10 09/29/2019 $0
Extra Operating Cost: $5 $5 09/29/2019 $0

Property

Last Analysis Data  (09/29/2019)
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
09/29/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 84.23% 82.94% n/a -1.29%
Percentage Silver: 15.77% 17.06% n/a 1.29%
Total (Gold Eq. Oz.): 5.94M 6.03M n/a 0.09M
Total (Silver Eq. Oz.): 507.40M 469.04M n/a -38.36M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.22M 3.26M n/a 0.05M
Silver Eq. Oz.: 275.07M 253.97M n/a -21.10M
Maximum Profit (Gold): $284.80M $672.31M n/a $387.50M
Maximum Profit (Silver): $35.00M $131.60M n/a $96.60M
Total Maximum Profit: $319.80M $803.91M n/a $484.10M
Max Profit / Current MCap: 0.914 1.523 n/a 0.609
Max Profit Per Share (Gold): $0.72 $1.70 n/a $0.98
Max Profit Per Share (Silver): $0.09 $0.33 n/a $0.24
Total Max Profit Per Share: $0.81 $2.03 n/a $1.22
Total Free Profit Per Share: $0.00 $0.26 n/a $0.26
FD Mkt. Cap / Gold Eq.: $108.74 $161.75 n/a $53.02
FD Mkt. Cap / Silver Eq.: $1.27 $2.08 n/a $0.81
FD Mkt. Cap / Per Metal
as % Spot Price:
7.27% 8.52% n/a 1.25%
Measured &
Indicated
09/29/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 81.04% 79.55% n/a -1.49%
Percentage Silver: 18.96% 20.45% n/a 1.49%
Total (Gold Eq. Oz.): 6.17M 6.29M n/a 0.12M
Total (Silver Eq. Oz.): 527.40M 489.04M n/a -38.36M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.31M 3.37M n/a 0.06M
Silver Eq. Oz.: 283.07M 261.97M n/a -21.10M
Maximum Profit (Gold): $284.80M $672.31M n/a $387.50M
Maximum Profit (Silver): $42.00M $157.92M n/a $115.92M
Total Maximum Profit: $326.80M $830.23M n/a $503.42M
Max Profit / Current MCap: 0.934 1.572 n/a 0.639
Max Profit Per Share (Gold): $0.72 $1.70 n/a $0.98
Max Profit Per Share (Silver): $0.11 $0.40 n/a $0.29
Total Max Profit Per Share: $0.82 $2.09 n/a $1.27
Total Free Profit Per Share: $0.00 $0.32 n/a $0.32
FD Mkt. Cap / Gold Eq.: $105.66 $156.81 n/a $51.15
FD Mkt. Cap / Silver Eq.: $1.24 $2.02 n/a $0.78
FD Mkt. Cap / Per Metal
as % Spot Price:
7.06% 8.26% n/a 1.20%

Reserves &
Resources
09/29/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 80.40% 78.88% n/a -1.52%
Percentage Silver: 19.60% 21.12% n/a 1.52%
Total (Gold Eq. Oz.): 7.46M 7.61M n/a 0.14M
Total (Silver Eq. Oz.): 637.88M 591.84M n/a -46.04M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.66M 3.72M n/a 0.06M
Silver Eq. Oz.: 312.83M 289.62M n/a -23.21M
Maximum Profit (Gold): $313.28M $739.54M n/a $426.25M
Maximum Profit (Silver): $47.47M $178.48M n/a $131.01M
Total Maximum Profit: $360.75M $918.02M n/a $557.27M
Max Profit / Current MCap: 1.031 1.739 n/a 0.708
Max Profit Per Share (Gold): $0.79 $1.87 n/a $1.08
Max Profit Per Share (Silver): $0.12 $0.45 n/a $0.33
Total Max Profit Per Share: $0.91 $2.32 n/a $1.41
Total Free Profit Per Share: $0.00 $0.55 n/a $0.55
FD Mkt. Cap / Gold Eq.: $95.61 $141.84 n/a $46.23
FD Mkt. Cap / Silver Eq.: $1.12 $1.82 n/a $0.70
FD Mkt. Cap / Per Metal
as % Spot Price:
6.39% 7.47% n/a 1.08%

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.