Aluminum Corporation of China Limited Website

Aluminum Corporation of China Limited

SEHK-2600

Basic

  • Market Cap

    HK$134.4B

  • EV

    HK$232.9B

  • Shares Out

    17.16B

  • Revenue

    CN¥207.75B

  • Employees

    64,504

Margins

  • Gross

    14.58%

  • EBITDA

    14.21%

  • Operating

    9.49%

  • Pre-Tax

    7.91%

  • Net

    3.43%

  • FCF

    9.61%

Returns (5Yr Avg)

  • ROA

    1.71%

  • ROTA

    5.36%

  • ROE

    4.29%

  • ROCE

    10.32%

  • ROIC

    6.22%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    HK$6.27

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    CN¥22.41B

  • Net Debt

    CN¥50.32B

  • Debt/Equity

    0.7

  • EBIT/Interest

    6.09

Growth (CAGR)

  • Rev 3Yr

    1.45%

  • Rev 5Yr

    2.17%

  • Rev 10Yr

    1.78%

  • Dil EPS 3Yr

    71.37%

  • Dil EPS 5Yr

    53.34%

  • Dil EPS 10Yr

    37.34%

  • Rev Fwd 2Yr

    5.47%

  • EBITDA Fwd 2Yr

    10.66%

  • EPS Fwd 2Yr

    16.63%

  • EPS LT Growth Est

    18.4%

Dividends

  • Yield

  • Payout

    19.22%

  • DPS

    CN¥0.08

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    17.05%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Operating Revenues

187,248.8

182,659.2

295,150.8

287,460.9

221,849.6

204,525.9

Impairment of Oil, Gas & Mineral Properties

Other Revenues, Total

2,966.6

3,331.3

3,734.5

3,527.1

3,221.3

3,221.3

Total Revenues

190,215.4

185,990.6

298,885.4

290,987.9

225,070.9

207,747.2

Total Revenues % Chg.

5.5%

-2.2%

60.7%

-2.6%

-22.7%

-25%

Cost of Goods Sold, Total

177,583.6

173,148.9

262,784

258,655.1

196,257.6

177,466.5

Gross Profit

12,631.8

12,841.7

36,101.3

32,332.8

28,813.3

30,280.7

Selling General & Admin Expenses, Total

4,639

3,333.1

4,827.9

4,396.8

4,723.3

4,801.7

Provision for Bad Debts

154.4

339

326.2

-3.7

-196.5

-199.7

R&D Expenses

940.8

1,434.1

2,417.4

4,805.2

3,729.4

3,843.7

Impairment of Oil, Gas & Mineral Properties

Other Operating Expenses

1,360.6

1,524.7

2,486.5

2,860.2

2,073.3

2,113.8

Other Operating Expenses, Total

7,094.8

6,630.8

10,058

12,058.6

10,329.6

10,559.6

Operating Income

5,537

6,210.8

26,043.3

20,274.3

18,483.7

19,721.1

Interest Expense, Total

-4,923.9

-4,344.2

-4,510.5

-3,832.7

-3,325.6

-3,238.7

Interest And Investment Income

1,421.9

1,170.9

311.1

1,145.3

671.2

721.9

Net Interest Expenses

-3,502

-3,173.3

-4,199.4

-2,687.4

-2,654.3

-2,516.8

Income (Loss) On Equity Invest.

295.3

Currency Exchange Gains (Loss)

2.3

-76.3

-22.2

-67.1

-13.2

-13.2

Other Non Operating Income (Expenses)

-206

-758.5

-1,117.1

-656.1

-300.8

-344.5

EBT, Excl. Unusual Items

2,126.6

2,202.7

20,704.7

16,863.7

15,515.3

16,846.6

Restructuring Charges

Impairment of Goodwill

-15.5

Gain (Loss) On Sale Of Investments

-9.9

-10.4

-960.6

-16.9

-3.5

-19.8

Gain (Loss) On Sale Of Assets

259.7

318.5

30.4

331

7.8

23.9

Asset Writedown

-277

-431.8

-5,295.4

-3,861.3

-589.9

-576.9

Insurance Settlements

4.2

Legal Settlements

-118.4

-331.4

-77.1

-77.1

Other Unusual Items

19.4

110.2

-178.4

239.4

237.9

237.9

EBT, Incl. Unusual Items

2,119

2,189.3

14,186.4

13,209

15,090.5

16,434.7

Income Tax Expense

628.4

590

2,869.6

2,365.5

2,506.7

2,703.6

Earnings From Continuing Operations

1,490.6

1,599.2

11,316.9

10,843.5

12,583.8

13,731.1

Minority Interest

-637.5

-834.9

-5,557.5

-6,651.4

-5,866.8

-6,596.9

Net Income

853.1

764.3

5,759.4

4,192.1

6,716.9

7,134.2

Preferred Dividend and Other Adjustments

219.2

261.2

209.5

120.9

60.4

60.4

Net Income to Common Incl Extra Items

633.9

503.1

5,549.9

4,071.2

6,656.6

7,073.8

Net Income to Common Excl. Extra Items

633.9

503.1

5,549.9

4,071.2

6,656.6

7,073.8

Total Shares Outstanding

17,022.7

17,022.7

17,022.7

17,022.7

17,161.6

17,158.4

Weighted Avg. Shares Outstanding

17,022.7

17,022.7

17,022.7

17,022.7

17,022.7

16,994.9

Weighted Avg. Shares Outstanding Dil

17,022.7

17,022.7

17,022.7

17,022.7

17,022.7

16,994.9

EPS

0

0

0.3

0.2

0.4

0.4

EPS Diluted

0

0

0.3

0.2

0.4

0.4

EBITDA

13,171.6

14,021.9

35,912.1

29,997

28,273.5

29,527.7

Effective Tax Rate

29.7%

27%

20.2%

17.9%

16.6%

16.5%