Zijin Mining Group  Limited logo

Zijin Mining Group Limited

ZIJMF | OTC
Chart Builder DCF Calculator
$3.89
-$0.36 (-8.47%)
At close: Sep 24, 2026, 2:17 PM ET
$4.25
+$0.36 (+9.25%)
After-hours: Sep 23, 2026, 4:00 PM ET
TTM
Period Ending
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Q4 2020
Dec 30, 2020
Q3 2020
Sep 29, 2020
Q2 2020
Jun 29, 2020
Q1 2020
Mar 30, 2020
Net Income
10.17B 18.99B 15.08B 20.04B 25.9B 21.94B 21.12B 19.54B 17.71B 19.36B 20.04B 21.04B 21.65B 19.29B 15.67B 13.24B 10.74B 7.98B 6.51B 5.85B 4.85B 4.45B
Depreciation & Amortization
n/a 2.77B 5.54B 8.05B 10.57B 10.42B 10.26B 10.57B 10.88B 10.52B 10.17B 9.5B 8.84B 8.52B 8.2B 13.07B 7.83B 8.97B 7.03B 5.73B 6.67B 5.73B
Stock-Based Compensation
n/a 83.54M 83.54M 187.86M 78.1M 104.32M 104.32M 197.02M 105.27M 197.02M 197.02M 197.2M 398.72M 197.2M 197.2M n/a n/a n/a n/a n/a n/a n/a
Other Working Capital
n/a 239.53M 239.53M 274.38M 128.47M 34.85M 34.85M -165.23M -143.01M -165.23M -165.23M 13.43M -17.77M 13.43M 13.43M 33.73M 188.62M 33.73M 33.73M -26.44M -26.44M -26.44M
Other Non-Cash Items
18.66B 9.26B 8.81B 12.96B 14.28B 8.11B 5.97B 2.34B 536.23M -804.62M 3.04B 8.48B 12.71B 18.07B 19.19B 12.74B 11.04B 8.3B 4.85B 5.69B 5.86B 4.29B
Deferred Income Tax
n/a n/a n/a 1.66B 1.28B 1.66B 1.66B 4.85B 458.75M 4.85B 4.85B n/a 4.78B n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
n/a -2.57B -2.57B -4.34B -3.85B -1.77B -1.77B -5.05B -564.02M -5.05B -5.05B -5.23B -10.3B -5.23B -5.23B -4.12B -1.71B -4.12B -4.12B -2.76B -4.64B -2.76B
Operating Cash Flow
28.83B 25.48B 21.13B 32.75B 42.45B 37.69B 37.35B 32.45B 29.13B 29.08B 28.68B 30.13B 29.99B 28.79B 26.67B 22.85B 20.05B 17.25B 14.27B 14.51B 12.73B 11.71B
Capital Expenditures
-22.8B -23.62B -24.8B -28.99B -29.94B -32.14B -30.43B -29.77B -28.38B -24.23B -24.79B -19.79B -18.65B -21.39B -20.15B -20.33B -20.68B -16.1B -13.89B -14.18B -11.84B -12.11B
Cash Acquisitions
-20.6B -2.5B -2.5B -370.17M -357.64M -292.6M -2.56B -1.6B -3.95B -9.25B -12.03B -12.4B -10.06B -5.07B -28.94M -12.04B -12.05B -5.51B -12.04B 98.1M 97.84M -6.43B
Purchase of Investments
-21.18B -19.34B -14.23B -7.12B -8.14B -7.32B -7.25B -19.58B -18.95B -19.2B -19.72B -6.77B -8.54B -6.24B -4.53B 7.54B 8.42B -1.38B -1.29B -13.73B -11.48B -1.55B
Sales Maturities Of Investments
14.94B 9.93B 6.84B 5.89B 5.95B 5.66B 5.89B 4.49B 5.43B 5.67B 5.42B 3.79B 4.04B 3.12B 2.25B 1.41B 1.02B 747.6M 447.97M 1.07B 1.02B 544.71M
Other Investing Acitivies
2.02B 2.76B 1.81B -986.14M -1.32B -544.61M 18.05M 1.44B 1.84B 648.73M 133.49M 2.36B -214.67M -1.24B -1.34B -15.22B -13.51B -7.31B -7.93B 2.7B 2.76B -2.46B
Investing Cash Flow
-47.63B -32.77B -32.87B -31.58B -33.81B -34.63B -34.33B -45.02B -44.01B -46.36B -50.98B -32.77B -33.4B -30.78B -23.76B -26.6B -24.75B -24.04B -29.17B -30.66B -26.06B -22.09B
Debt Repayment
14.24B 5.95B 6.07B 2.6B 5.39B 9.87B 7.28B 26.65B 31.22B 29.77B 42.45B 21.52B 21.15B 19.28B 6.73B 9.72B 10.01B 10.66B 18.48B 13.45B 11.34B 10.41B
Common Stock Repurchased
n/a n/a n/a -463.51M -463.51M -463.51M -463.51M -36.33M -36.33M -36.33M -36.33M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-14.63B -13.1B -13.37B -17.02B -14.44B -14.12B -14.04B -14.04B -13.79B -13.28B -12.79B -7.89B -10.71B -5.02B -5.12B -5.16B -4.37B -4.73B -4.7B -4.76B -4.96B -4.7B
Other Financial Acitivies
-489.34M 3.34B 2.87B 5.5B 3.17B 480.84M -1B -10.4B -6.5B -8.68B -6.55B -3.3B -5.32B -3.87B -1.59B 5.86B 7.24B 8.67B 7.15B 8.45B 6.98B 4.51B
Financial Cash Flow
-888.09M -3.85B -4.47B -7.14B -4.09B -1.95B -5.94B 7.6B 15.08B 11.95B 27.26B 9.1B 5.11B 10.39B 23.32M 10.42B 12.88B 14.6B 20.93B 17.13B 13.36B 10.22B
Net Cash Flow
8.37B 16.99B 11.94B 8.92B 4.53B 2.02B -2.03B -3.59B 1.56B -4.32B 6.04B 7.14B 1.37B 7.29B 1.84B 5.82B 7.69B 7.57B 5.7B 846.43M 107.8M -276.99M
Free Cash Flow
18.78B 14.62B 9.08B 3.76B 12.51B 5.55B 6.92B 2.69B 751.23M 4.85B 3.88B 10.34B 11.34B 7.4B 6.52B 2.52B -629.81M 1.14B 382M 330.07M 891.88M -399.79M
Adj. Free Cash Flow
18.78B 14.53B 9B 3.58B 12.43B 5.45B 6.82B 2.49B 645.96M 4.65B 3.69B 10.14B 10.94B 7.2B 6.32B 2.52B -629.81M 1.14B 382M 330.07M 891.88M -399.79M
Maintenance CapEx
-8.28B -14.15B -20.43B -26.66B -28.55B -27.95B -22.54B -18.61B -13.77B -10.52B -9.64B -2.75B -2.02B -962.05M -962.05M -3.99B -3.99B -3.03B -3.03B -4B -4B -4B
Growth CapEx
-14.52B -9.47B -4.37B -2.33B -1.39B -4.19B -7.89B -11.15B -14.61B -13.71B -15.15B -17.05B -16.64B -20.43B -19.19B -16.34B -16.68B -13.07B -10.86B -10.19B -7.85B -8.11B
Owner Earnings
20.55B 11.34B 698.2M 6.09B 13.9B 9.74B 14.81B 13.84B 15.36B 18.56B 19.03B 27.38B 27.97B 27.83B 25.7B 18.85B 16.05B 14.22B 11.24B 10.52B 8.74B 7.71B

© 2026 bestshares.com. All rights reserved.