YOLFTbeta
00

North Copper Shanxi Co Ltd

000737 · SHE · Basic Materials / Copper

10.02CNY-0.25 (-2.43%)

Price History

Full chart

Market Stats

Previous Close10.27
Open10.27
Day Range10.00 – 10.35
52-Week Range11.50 – 21.27
Volume27.33M
Market Cap25.60B
P/E (TTM)15.10
Forward P/E23.70
EPS0.89
Dividend Yield1.04%
Beta1.28
50-Day Avg14.30
200-Day Avg14.69

About

North Copper Co., Ltd., together with its subsidiaries, engages in the mining, beneficiation, smelting, rolling, and sale of copper metal products in China. The company offers cathode copper, copper alloy strips, and rolled copper foil, as well as gold and silver ingots, industrial sulfuric acid, sponge palladium, and other rare and precious metals. It is also involved in the recovery of platinum, palladium, selenium, and bismuth; non-ferrous metal mining, smelting, and sale; production and sale of copper foil, copper-clad laminate, and copper ore from slag beneficiation; environmental monitoring; analysis and testing of metallic materials; and mining machinery manufacturing. The company was formerly known as North Copper (Shanxi) Co., Ltd. and changed its name to North Copper Co., Ltd. in September 2022. North Copper Co., Ltd. was founded in 1996 and is based in Yuncheng, China.

Company Details

  • SectorBasic Materials
  • IndustryCopper
  • CEOMr. Weidong Jiang
  • Employees7.19K
  • HeadquartersDongfeng Mountain, Yuncheng, China, 043700, China
  • Websitehttps://www.zhongtiaoshan.com.cn

Leadership

  • Mr. Weidong JiangVice Chairman & GM · b. 1970
  • Mr. Yonghong XueFinancial Director & Accounting Supervisor · b. 1972
  • Mr. Hong DingDeputy GM & Director · b. 1971
  • Mr. Renjie LuDeputy GM, Chief Safety Officer & Non-Independent Director · b. 1969
  • Mr. Shengli ChaiChief Engineer · b. 1973
  • Mr. Yuntao YangBoard Secretary · b. 1971
  • Mr. Yong LuDeputy General Manager · b. 1974
  • Mr. Wenqing JiaDeputy General Manager · b. 1974
  • Mr. Jun Feng DangAssistant to the General Manager · b. 1973

Financials

Income Statement

Currency: CNY1994-12-311995-12-311996-12-311997-12-311998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue366.74M533.82M874.27M1.23B1.69B2.09B2.40B2.15B2.48B2.79B2.61B2.65B2.78B2.92B2.88B2.39B2.77B2.94B2.57B2.75B2.52B2.15B2.14B870.11M1.83B1.21B8.53B9.96B10.68B9.39B24.11B27.92B
Growth (%)-+45.56%+63.78%+40.83%+37.35%+23.43%+15.15%-10.46%+15.32%+12.54%-6.62%+1.63%+5.03%+5.01%-1.51%-17.01%+15.89%+6.32%-12.63%+6.76%-8.27%-14.57%-0.77%-59.25%+110.00%-33.53%+602.07%+16.85%+7.15%-12.01%+156.60%+15.80%
Cost of Revenue277.21M426.57M722.99M1.05B1.43B1.71B1.95B1.73B1.95B2.24B2.19B2.18B2.23B2.33B2.26B2.05B2.18B2.25B2.13B2.16B2.01B1.72B1.60B186.20M1.40B998.60M7.16B8.18B9.49B8.06B22.56B25.05B
Gross Profit89.53M107.24M151.28M185.27M263.26M376.08M451.35M425.01M527.72M554.40M422.24M475.33M549.30M591.79M615.22M337.30M584.39M725.01M438.85M588.90M510.61M433.44M535.88M683.91M424.87M216.06M1.37B1.79B1.19B1.34B1.55B2.87B
Gross Margin24.41%20.09%17.30%15.05%15.57%18.02%18.78%19.75%21.26%19.85%16.19%17.93%19.73%20.24%21.37%14.12%21.10%24.63%17.06%21.45%20.27%20.14%25.10%78.60%23.25%17.79%16.07%17.95%11.12%14.22%6.42%10.28%
Operating Expense34.67M46.61M77.82M103.71M163.03M260.18M329.61M329.82M451.93M480.12M385.71M354.22M381.90M382.71M413.89M821.91M1.04B598.25M626.56M744.03M513.50M674.55M519.66M629.41M136.19M243.67M573.28M685.08M476.68M516.97M784.54M590.48M
Operating Income54.86M60.64M73.45M81.56M100.23M115.90M121.75M95.19M75.79M74.29M36.53M121.11M167.41M209.08M201.33M-484.60M-455.61M126.75M-187.71M-155.13M-2.89M-241.11M16.22M54.51M288.68M-27.61M797.52M1.10B711.09M818.61M761.94M2.28B
Operating Margin14.96%11.36%8.40%6.62%5.93%5.55%5.07%4.42%3.05%2.66%1.40%4.57%6.01%7.15%6.99%-20.28%-16.45%4.31%-7.30%-5.65%-0.11%-11.21%0.76%6.26%15.80%-2.27%9.35%11.08%6.66%8.71%3.16%8.16%
EBITDA57.67M67.92M89.53M91.48M156.88M204.19M229.63M242.68M239.74M261.17M260.51M277.91M331.31M373.99M349.85M-208.31M-194.96M451.61M448.68M150.52M350.11M-12.86M222.78M135.74M477.67M86.18M1.40B1.60B1.12B1.28B1.52B1.80B
EBITDA Margin15.73%12.72%10.24%7.43%9.28%9.78%9.55%11.28%9.66%9.35%9.99%10.48%11.90%12.79%12.15%-8.72%-7.04%15.34%17.44%5.48%13.90%-0.60%10.43%15.60%26.14%7.09%16.39%16.08%10.52%13.67%6.30%6.46%
Net Income41.35M46.68M58.59M77.89M83.33M93.31M80.92M66.61M35.22M38.42M10.84M18.08M29.41M21.47M8.60M-669.50M-511.28M53.43M140.12M-131.10M32.19M-220.62M20.94M-420.58M267.07M-48.57M618.60M836.68M554.72M621.30M612.82M790.62M
Net Income Margin11.28%8.74%6.70%6.33%4.93%4.47%3.37%3.10%1.42%1.38%0.42%0.68%1.06%0.73%0.30%-28.02%-18.46%1.81%5.45%-4.77%1.28%-10.25%0.98%-48.34%14.62%-4.00%7.25%8.40%5.20%6.61%2.54%2.83%
R&D---------------2.87M3.63M2.67M3.23M4.48M5.41M6.46M11.39M6.71M6.70M6.66M5.83M55.57M1.43M25.40M52.62M52.12M
R&D as % of Total Revenue---------------0.12%0.13%0.09%0.13%0.16%0.21%0.30%0.53%0.77%0.37%0.55%0.07%0.56%0.01%0.27%0.22%0.19%
Interest Expense3.29M8.89M17.96M14.47M18.25M27.90M53.65M59.96M58.98M69.18M79.89M72.37M73.10M73.09M79.83M90.35M100.03M121.65M136.42M130.70M143.09M83.87M77.51M92.50M93.01M54.05M326.46M215.88M153.79M172.55M309.50M263.54M
Interest Expense % of Total Revenue0.90%1.67%2.05%1.18%1.08%1.34%2.23%2.79%2.38%2.48%3.06%2.73%2.63%2.50%2.77%3.78%3.61%4.13%5.30%4.76%5.68%3.90%3.63%10.63%5.09%4.45%3.83%2.17%1.44%1.84%1.28%0.94%

Balance Sheet

Currency: CNY1994-12-311995-12-311996-12-311997-12-311998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets271.83M336.59M722.47M1.47B2.00B2.46B3.00B3.28B3.23B3.39B3.61B3.69B3.68B3.85B4.14B3.73B3.47B3.69B3.35B3.25B3.06B3.01B2.80B2.62B1.64B1.58B9.87B9.10B10.28B15.48B18.00B18.34B
Total Liabilities148.81M202.04M469.70M759.25M1.07B1.41B1.44B1.73B1.67B1.77B1.99B2.06B2.02B2.17B2.46B2.74B2.97B3.30B2.89B2.95B2.71B2.89B2.66B2.91B1.19B1.18B6.77B5.00B5.70B10.56B11.77B11.55B
Total Equity123.02M134.55M229.08M658.86M833.11M926.42M1.31B1.32B1.36B1.41B1.41B1.43B1.45B1.46B1.47B794.39M284.26M337.69M477.81M340.77M368.61M147.98M169.86M-250.72M430.74M387.80M3.09B4.10B4.58B4.92B6.23B6.79B
Cash9.89M14.53M23.29M205.94M167.82M182.75M461.64M308.51M262.10M313.89M482.10M529.99M207.49M238.53M259.87M421.82M338.60M395.07M491.82M300.39M446.21M455.37M285.18M338.77M408.53M325.31M2.19B1.17B1.26B910.33M888.79M897.29M
Total Debt63.77M101.84M187.68M322.88M449.02M641.46M726.63M951.03M1.02B1.19B1.26B1.20B1.17B1.12B1.18B1.69B1.49B1.17B1.71B1.62B896.00M970.78M934.49M970.00M441.62M495.45M4.46B2.59B3.08B6.95B7.14B-
Net Debt53.88M87.31M164.39M116.93M281.20M458.71M264.99M642.51M760.79M875.81M775.61M668.50M965.53M876.68M921.13M1.27B1.15B773.93M1.22B1.32B449.79M515.41M649.30M631.23M33.09M170.14M2.27B1.42B1.82B6.04B6.25B5.81B

Cash Flow

Currency: CNY1998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow72.04M105.58M73.81M53.21M214.62M199.55M280.58M309.63M351.84M372.00M209.76M-55.02M108.50M243.19M30.57M-232.80M117.98M288.88M46.57M-146.95M-210.90M9.18M1.46B694.70M2.15B-1.30B361.32M1.89B
Investing Cash Flow-214.48M-212.64M-388.47M-279.30M-219.65M-122.02M-90.69M-141.69M-478.63M-217.10M-205.19M-194.82M-245.73M-226.42M-114.19M-3.44M156.78M-28.36M50.01M-19.19M103.36M2.37M-108.08M73.43M-1.24B-1.71B-1.18B-
Financing Cash Flow104.33M121.99M592.15M72.83M-37.53M-25.74M-21.64M-119.56M-195.71M-123.91M-90.67M424.56M41.26M-27.65M252.54M-31.95M-292.50M-256.80M-129.07M204.71M373.92M-276.43M-531.57M-1.61B-1.01B2.61B1.15B-
Capital Expenditure121.46M171.20M374.41M201.58M217.35M139.57M122.11M152.51M483.01M224.37M211.27M199.98M252.28M231.32M121.00M76.32M36.85M19.21M14.53M24.04M52.77M22.03M13.67M232.20M599.75M1.63B1.01B770.25M
Free Cash Flow-49.43M-65.61M-300.60M-148.37M-2.73M59.98M158.47M157.12M-131.17M147.63M-1.50M-255.00M-143.78M11.87M-90.43M-309.12M81.13M269.67M32.04M-170.99M-263.66M-12.85M-14.66M462.50M1.53B-2.93B-646.65M1.12B
Dividends Paid69.66M113.99M93.58M108.51M136.13M106.82M69.66M80.55M119.75M139.93M82.94M93.98M100.03M92.61M134.68M132.53M137.39M81.55M66.66M70.68M88.94M54.32M468.69M229.41M185.07M199.33M469.09M474.08M
FCF to OCF-68.62%-62.14%-407.27%-278.87%-1.27%30.06%56.48%50.74%-37.28%39.69%-0.72%463.48%-132.51%4.88%-295.78%132.78%68.77%93.35%68.80%116.36%125.02%-139.94%-1.00%66.58%71.01%224.79%-178.97%59.20%
Dividend Paid to FCF-140.94%-173.73%-31.13%-73.13%-4981.54%178.10%43.96%51.26%-91.30%94.79%-5525.27%-36.86%-69.57%780.04%-148.94%-42.87%169.34%30.24%208.03%-41.34%-33.73%-422.82%-3198.06%49.60%12.11%-6.80%-72.54%42.41%

Earnings

Report DateMar 31, 2009Jun 30, 2009Oct 28, 2009Dec 31, 2009Apr 28, 2010Aug 18, 2010Sep 30, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011Apr 24, 2012Aug 20, 2012Oct 25, 2012Dec 31, 2012Apr 21, 2013Jul 23, 2013Oct 24, 2013Mar 12, 2014Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Mar 31, 2015Jun 30, 2015Oct 26, 2015Mar 16, 2016Apr 20, 2016Aug 9, 2016Oct 25, 2016Dec 31, 2016Apr 20, 2017Aug 9, 2017Oct 30, 2017Feb 12, 2018Apr 26, 2018Aug 31, 2018Oct 30, 2018Mar 4, 2019Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Apr 23, 2020Aug 13, 2020Oct 22, 2020Mar 10, 2021Apr 22, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023Sep 30, 2023Dec 31, 2023May 22, 2024Jun 30, 2024Sep 30, 2024Dec 31, 2024May 22, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate----------------------------------------------------------------------
EPS Actual-0.02-0.02-0.05-1.18-0.10-0.06-0.14-0.63-0.020.040.010.070.010.010.75-0.51-0.07-0.01-0.01-0.15-0.10-0.06-0.120.34-0.10-0.09-0.09-0.12-0.06-0.08-0.020.20-0.07-0.22-0.17-0.31-0.08-0.13-0.090.780.010.00-0.01-0.090.160.010.01-0.010.010.01-0.010.100.150.140.030.020.120.060.110.060.130.130.050.030.190.060.110.050.320.41
Surprise----------------------------------------------------------------------
Timing--After-hours-After-hoursAfter-hours------After-hoursPre-marketAfter-hours-After-hoursAfter-hoursAfter-hoursAfter-hours------After-hoursPre-marketAfter-hoursAfter-hoursAfter-hours-After-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-market--------------------After-hours---After-hours-----

Key Statistics & Ratios

Market Cap25.60B
Enterprise Value36.84B
Trailing P/E15.10
Forward P/E23.70
PEG Ratio0.00
Price / Sales0.70
Price / Book3.57
EPS0.89
Book Value4.15
Revenue (TTM)36.80B
Gross Profit (TTM)3.61B
EBITDA3.43B
Profit Margin4.62%
Operating Margin3.73%
Return on Equity23.56%
Return on Assets9.01%
Shares Outstanding1.90B
Shares Float897.83M
Beta1.28
Dividend Yield1.04%
Dividend Rate0.14
Payout Ratio15.69%

Dividends

20261×
0.14Jul 22, 2026
20251×
0.11Jul 14, 2025
20241×
0.10Jun 28, 2024
20021×
0.06Jul 10, 2002
20011×
0.12Jun 7, 2001
19991×
0.12May 21, 1999

Stock Splits

  • May 21, 20071.2:1
  • Apr 28, 200613.5:10
  • May 21, 199920:10