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

Symbol Data

Symbol Currency
TSE:CGG CAD
OTCMKTS:JINFF USD

Description

China Gold Intl. Resrcs Corp Ltd are a gold focused mid-tier producer with two producing mines in China (PR). Currently they produce roughly 200koz. of gold per year. They have approximately 6Moz. of gold in the reserves and resources category of which 5Moz. are in the measured and indicated category. They have a market capitalisation of ~$2589.01M which is a rise of roughly 52% over the last nine months. As of 09/30/2023 they have ~$722M debt and ~$139M 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 09/30/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $1,699.60M $2,589.01M 09/30/2023 $889.41M
Total Assets: $2,328.00M $2,328.00M 09/30/2023 $0.00M
Total Liabilities: $1,111.00M $1,111.00M 09/30/2023 $0.00M
Current Assets: $537.00M $537.00M 09/30/2023 $0.00M
Current Liabilities: $326.00M $326.00M 09/30/2023 $0.00M
Total Debt: $722.00M $722.00M 09/30/2023 $0.00M
Cash: $139.00M $139.00M 09/30/2023 $0.00M
Enterprise Value: $2,282.60M $3,172.01M 07/07/2070 $889.41M
Cash Flow: $89.36M $184.16M never $94.80M
Cash Flow Multiple: 19.02 14.06 never -4.96
Net Debt to
Cash Flow Ratio:
6.52 3.17 never -3.36
Finance within 1 year: 09/30/2023 n/a
Misc 09/30/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 396,000,000 396,000,000 09/30/2023 0
Shares (FD): 396,000,000 396,000,000 09/30/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 09/30/2023 n/a
Production (Gold Eq Oz.): (guess) 
200,000
(guess) 
200,000
09/30/2023 0
Production (Silver Eq Oz.): (guess) 
16,675,395
(guess) 
15,691,684
09/30/2023 -983,711
Initial CapEx (Outstanding): n/a n/a 09/30/2023 n/a
Funding Option: n/a n/a 09/30/2023 n/a
Documentation: none PRODUCER 03/23/2024 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
0.2
Producer: Growth Potential
04/24/2023 0
Cash Flow Multiplier: 8 8 04/12/2023 0.00

Resource Data

GOLD 09/30/2023
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 09/30/2023 0.00M
Measured & Indicated: 5.00M 5.00M 09/30/2023 0.00M
Inferred: 1.00M 1.00M 09/30/2023 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 09/30/2023 0.00M
Measured & Indicated: 2.75M 2.75M 09/30/2023 0.00M
Inferred: 0.28M 0.28M 09/30/2023 0.00M
Reserves & Resources: 3.03M 3.03M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
200,000oz.
(guess) 
200,000oz.
09/30/2023 0oz.
Cash Cost: $900 $900 09/30/2023 $0.00
Extra Operating Cost: $500 $500 09/30/2023 $0.00
Total: $1,400 $1,400 09/30/2023 $0.00
Margin (Free Cash Flow): $447 (24%) $921 (40%) $474.00
G
R
A
D
E
Underground (Avg): 0.50 g/t n/a 03/23/2024 n/a
Open Pit (Avg): n/a 0.50 g/t 03/23/2024 0.50 g/t
Recovery Rate: (CG)  55.00% (CG)  55.00% 03/23/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 09/30/2023 0.00M
Annual Production: 300,000oz. 300,000oz. 09/30/2023 0oz.
Cash Cost: $900 $900 09/30/2023 $0
Extra Operating Cost: $500 $500 09/30/2023 $0
SILVER 09/30/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 09/30/2023 0.00M
Measured & Indicated: n/a n/a 09/30/2023 0.00M
Inferred: n/a n/a 09/30/2023 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 09/30/2023 0.00M
Measured & Indicated: n/a n/a 09/30/2023 0.00M
Inferred: n/a n/a 09/30/2023 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/30/2023 $0.00
Extra Operating Cost: n/a n/a 09/30/2023 $0.00
Total: n/a n/a 09/30/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 09/30/2023 n/a
Open Pit (Avg): n/a n/a 09/30/2023 n/a
Recovery Rate: n/a n/a 09/30/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/30/2023 0.00M
Annual Production: n/a n/a 09/30/2023 n/a
Cash Cost: n/a n/a 09/30/2023 n/a
Extra Operating Cost: n/a n/a 09/30/2023 n/a

Property

Last Analysis Data  (09/30/2023)
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
09/30/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 5.00M 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -24.59M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.75M 2.75M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -13.53M
Maximum Profit (Gold): $1,228.70M $2,532.20M n/a $1,303.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,228.70M $2,532.20M n/a $1,303.50M
Max Profit / Current MCap: 0.723 0.978 n/a 0.255
Max Profit Per Share (Gold): $3.10 $6.39 n/a $3.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.10 $6.39 n/a $3.29
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $618.04 $941.46 n/a $323.42
FD MCap / Silver Eq.: $7.41 $12.00 n/a $4.59
FD MCap / Per Metal
as % Spot Price:
33.47% 40.57% n/a 7.10%
Measured &
Indicated
09/30/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 5.00M 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -24.59M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.75M 2.75M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -13.53M
Maximum Profit (Gold): $1,228.70M $2,532.20M n/a $1,303.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,228.70M $2,532.20M n/a $1,303.50M
Max Profit / Current MCap: 0.723 0.978 n/a 0.255
Max Profit Per Share (Gold): $3.10 $6.39 n/a $3.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.10 $6.39 n/a $3.29
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $618.04 $941.46 n/a $323.42
FD MCap / Silver Eq.: $7.41 $12.00 n/a $4.59
FD MCap / Per Metal
as % Spot Price:
33.47% 40.57% n/a 7.10%

Reserves &
Resources
09/30/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -29.51M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.03M 3.03M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -14.88M
Maximum Profit (Gold): $1,351.57M $2,785.42M n/a $1,433.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,351.57M $2,785.42M n/a $1,433.85M
Max Profit / Current MCap: 0.795 1.076 n/a 0.281
Max Profit Per Share (Gold): $3.41 $7.03 n/a $3.62
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.41 $7.03 n/a $3.62
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $561.85 $855.87 n/a $294.02
FD MCap / Silver Eq.: $6.74 $10.91 n/a $4.17
FD MCap / Per Metal
as % Spot Price:
30.42% 36.88% n/a 6.46%

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.     ×