Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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 ~$1686.56M which is a rise of roughly 61% over the last eight 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.
Quick Links
Login to access
General Details
Financial
09/27/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$1,045.55M
$1,686.56M
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
$1,790.56M
09/27/2026
Cash Flow:
$153.12M
$179.35M
never
Cash Flow Multiple:
6.83
9.40
never
Net Debt to Cash Flow Ratio:
0.68
0.58
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) 19,811,446
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:
0.2Producer: Growth Potential
0.2Producer: 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
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
09/27/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
84.20%
83.76%
n/a
Percentage Silver:
15.80%
16.24%
n/a
Total (Gold Eq. Oz.):
5.94M
5.97M
n/a
Total (Silver Eq. Oz.):
506.25M
492.74M
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
267.01M
n/a
Maximum Profit (Gold):
$1,754.50M
$2,055.08M
n/a
Maximum Profit (Silver):
$262.40M
$143.60M
n/a
Total Maximum Profit:
$2,016.90M
$2,198.68M
n/a
Max Profit / Current MCap:
1.929
1.304
n/a
Max Profit Per Share (Gold):
$4.43
$5.19
n/a
Max Profit Per Share (Silver):
$0.66
$0.36
n/a
Total Max Profit Per Share:
$5.09
$5.55
n/a
Total Free Profit Per Share:
$1.47
$0.00
n/a
FD MCap / Gold Eq.:
$324.79
$521.42
n/a
FD MCap / Silver Eq.:
$3.81
$6.32
n/a
FD MCap / Per Metal as % Spot Price:
17.67%
26.78%
n/a
Measured & Indicated
09/27/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
81.00%
80.50%
n/a
Percentage Silver:
19.00%
19.50%
n/a
Total (Gold Eq. Oz.):
6.17M
6.21M
n/a
Total (Silver Eq. Oz.):
526.25M
512.74M
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
275.01M
n/a
Maximum Profit (Gold):
$1,754.50M
$2,055.08M
n/a
Maximum Profit (Silver):
$314.88M
$172.32M
n/a
Total Maximum Profit:
$2,069.38M
$2,227.40M
n/a
Max Profit / Current MCap:
1.979
1.321
n/a
Max Profit Per Share (Gold):
$4.43
$5.19
n/a
Max Profit Per Share (Silver):
$0.80
$0.44
n/a
Total Max Profit Per Share:
$5.23
$5.62
n/a
Total Free Profit Per Share:
$1.61
$0.00
n/a
FD MCap / Gold Eq.:
$315.59
$506.25
n/a
FD MCap / Silver Eq.:
$3.70
$6.13
n/a
FD MCap / Per Metal as % Spot Price:
17.17%
26.00%
n/a
Reserves & Resources
09/27/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
80.36%
79.85%
n/a
Percentage Silver:
19.64%
20.15%
n/a
Total (Gold Eq. Oz.):
7.47M
7.51M
n/a
Total (Silver Eq. Oz.):
636.50M
620.29M
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
303.96M
n/a
Maximum Profit (Gold):
$1,929.95M
$2,260.58M
n/a
Maximum Profit (Silver):
$355.88M
$194.76M
n/a
Total Maximum Profit:
$2,285.83M
$2,455.34M
n/a
Max Profit / Current MCap:
2.186
1.456
n/a
Max Profit Per Share (Gold):
$4.87
$5.71
n/a
Max Profit Per Share (Silver):
$0.90
$0.49
n/a
Total Max Profit Per Share:
$5.77
$6.20
n/a
Total Free Profit Per Share:
$2.15
$0.48
n/a
FD MCap / Gold Eq.:
$285.56
$458.03
n/a
FD MCap / Silver Eq.:
$3.35
$5.55
n/a
FD MCap / Per Metal as % Spot Price:
15.54%
23.52%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/27/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
06/03/2023
Spot Gold:
$1,838.00
$1,947.30
06/03/2023
Spot Silver:
$21.56
$23.59
06/03/2023
Gold:Silver Ratio:
85.25
82.55
06/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: