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 210koz. 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 ~$1077.64M which is a rise of roughly 125% over the last nine months. As of 09/26/2020 they have ~$1,200M debt and ~$163M 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 09/26/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $480.00M $1,077.64M 09/26/2020 $597.64M
Total Assets: $3,100.00M $3,100.00M 09/26/2020 $0.00M
Total Liabilities: $1,700.00M $1,700.00M 09/26/2020 $0.00M
Current Assets: $494.00M $494.00M 09/26/2020 $0.00M
Current Liabilities: $880.00M $880.00M 09/26/2020 $0.00M
Total Debt: $1,200.00M $1,200.00M 09/26/2020 $0.00M
Cash: $163.00M $163.00M 09/26/2020 $0.00M
Enterprise Value: $1,517.00M $2,114.64M 01/03/2037 $597.64M
Cash Flow: $82.44M $71.34M never $-11.10M
Cash Flow Multiple: 5.82 15.11 never 9.28
Net Debt to
Cash Flow Ratio:
12.58 14.54 never 1.96
Finance within 1 year: 09/26/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/26/2020 0.00%
Misc 09/26/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 396,413,000 396,413,000 09/26/2020 0
Shares (FD): 396,413,000 396,413,000 09/26/2020 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 09/26/2020 n/a
Production (Gold Eq Oz.): (guess) 
210,000
(guess) 
210,000
09/26/2020 0
Production (Silver Eq Oz.): (guess) 
17,101,444
(guess) 
14,480,997
09/26/2020 -2,620,448
Initial CapEx (Outstanding): n/a n/a 09/26/2020 n/a
Funding Option: n/a n/a 09/26/2020 n/a
Documentation: none PRODUCER 09/26/2020 n/a
Value Adjustment: -50% -50% never 0%

Resource Data

GOLD 09/26/2020
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 09/26/2020 0.00M
Measured & Indicated: 5.00M 5.00M 09/26/2020 0.00M
Inferred: 1.00M 1.00M 09/26/2020 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 09/26/2020 0.00M
Measured & Indicated: 2.75M 2.75M 09/26/2020 0.00M
Inferred: 0.28M 0.28M 09/26/2020 0.00M
Reserves & Resources: 3.03M 3.03M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
210,000oz.
(guess) 
210,000oz.
09/26/2020 0oz.
Cash Cost: $900 $900 09/26/2020 $0.00
Extra Operating Cost: $400 $400 09/26/2020 $0.00
Average Grade: 0.50 g/t 0.50 g/t 09/26/2020 n/a
Recovery Rate: (CG)  55.00% (CG)  55.00% 09/26/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 09/26/2020 0.00M
Annual Production: 250,000oz. 250,000oz. 09/26/2020 0oz.
Cash Cost: $900 $900 09/26/2020 $0
Extra Operating Cost: $400 $400 09/26/2020 $0
SILVER 09/26/2020
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 09/26/2020 0.00M
Measured & Indicated: 100.00M 100.00M 09/26/2020 0.00M
Inferred: 25.00M 25.00M 09/26/2020 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 09/26/2020 0.00M
Measured & Indicated: 48.00M 48.00M 09/26/2020 0.00M
Inferred: 6.25M 6.25M 09/26/2020 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 09/26/2020 $0.00
Extra Operating Cost: n/a n/a 09/26/2020 $0.00
Average Grade: 10.00 g/t 10.00 g/t 09/26/2020 n/a
Recovery Rate: (CG)  50.00% (CG)  50.00% 09/26/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 100.00M 100.00M 09/26/2020 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 09/26/2020 0oz.
Cash Cost: $10.00 $10.00 09/26/2020 $0.00
Extra Operating Cost: $5.00 $5.00 09/26/2020 $0.00

Property

Last Analysis Data  (09/26/2020)
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
09/26/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 83.58% 81.17% n/a -2.41%
Percentage Silver: 16.42% 18.83% n/a 2.41%
Total (Gold Eq. Oz.): 5.98M 6.16M n/a 0.18M
Total (Silver Eq. Oz.): 487.18M 424.79M n/a -62.39M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.24M 3.33M n/a 0.09M
Silver Eq. Oz.: 263.95M 229.63M n/a -34.32M
Maximum Profit (Gold): $539.77M $467.10M n/a $-72.67M
Maximum Profit (Silver): $109.90M $152.46M n/a $42.56M
Total Maximum Profit: $649.67M $619.56M n/a $-30.11M
Max Profit / Current MCap: 1.353 0.575 n/a -0.779
Max Profit Per Share (Gold): $1.36 $1.18 n/a $-0.18
Max Profit Per Share (Silver): $0.28 $0.38 n/a $0.11
Total Max Profit Per Share: $1.64 $1.56 n/a $-0.08
Total Free Profit Per Share: $0.02 $0.00 n/a $-0.02
FD Mkt. Cap / Gold Eq.: $148.09 $323.61 n/a $175.51
FD Mkt. Cap / Silver Eq.: $1.82 $4.69 n/a $2.87
FD Mkt. Cap / Per Metal
as % Spot Price:
7.96% 18.13% n/a 10.17%
Measured &
Indicated
09/26/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 80.28% 77.52% n/a -2.76%
Percentage Silver: 19.72% 22.48% n/a 2.76%
Total (Gold Eq. Oz.): 6.23M 6.45M n/a 0.22M
Total (Silver Eq. Oz.): 507.18M 444.79M n/a -62.39M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.34M 3.45M n/a 0.11M
Silver Eq. Oz.: 271.95M 237.63M n/a -34.32M
Maximum Profit (Gold): $539.77M $467.10M n/a $-72.67M
Maximum Profit (Silver): $131.88M $182.95M n/a $51.07M
Total Maximum Profit: $671.65M $650.05M n/a $-21.60M
Max Profit / Current MCap: 1.399 0.603 n/a -0.796
Max Profit Per Share (Gold): $1.36 $1.18 n/a $-0.18
Max Profit Per Share (Silver): $0.33 $0.46 n/a $0.13
Total Max Profit Per Share: $1.69 $1.64 n/a $-0.05
Total Free Profit Per Share: $0.07 $0.00 n/a $-0.07
FD Mkt. Cap / Gold Eq.: $143.74 $312.71 n/a $168.98
FD Mkt. Cap / Silver Eq.: $1.77 $4.53 n/a $2.77
FD Mkt. Cap / Per Metal
as % Spot Price:
7.72% 17.52% n/a 9.79%

Reserves &
Resources
09/26/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 79.63% 76.80% n/a -2.83%
Percentage Silver: 20.37% 23.20% n/a 2.83%
Total (Gold Eq. Oz.): 7.53M 7.81M n/a 0.28M
Total (Silver Eq. Oz.): 613.61M 538.74M n/a -74.87M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.69M 3.81M n/a 0.12M
Silver Eq. Oz.: 300.59M 262.85M n/a -37.75M
Maximum Profit (Gold): $593.75M $513.81M n/a $-79.94M
Maximum Profit (Silver): $149.05M $206.77M n/a $57.72M
Total Maximum Profit: $742.80M $720.59M n/a $-22.21M
Max Profit / Current MCap: 1.548 0.669 n/a -0.879
Max Profit Per Share (Gold): $1.50 $1.30 n/a $-0.20
Max Profit Per Share (Silver): $0.38 $0.52 n/a $0.15
Total Max Profit Per Share: $1.87 $1.82 n/a $-0.06
Total Free Profit Per Share: $0.25 $0.00 n/a $-0.25
FD Mkt. Cap / Gold Eq.: $130.04 $282.72 n/a $152.68
FD Mkt. Cap / Silver Eq.: $1.60 $4.10 n/a $2.50
FD Mkt. Cap / Per Metal
as % Spot Price:
6.99% 15.84% n/a 8.85%

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.     ×