EN DE

Western Mining Co (601168) Fair Value & Analysis

Basic Materials · CN · Market cap 103B CNY

WM Western Mining Co 601168 · SHG
Price¥36.30
Fair Value¥25.99
Upside-28.4%
Quality70/100
Watch Western Mining Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 8.6% net margin
Moderate debt · generates free cash flow
0.25% dividend yield
Ranks above peers (10/15)
Moderate moat 61/100
Evidence: Medium Range ¥19.49 – ¥32.48 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated yesterday

Share price +9.4% over the past month.

A solid business, but screening 28% overvalued on our models.

What matters now

  • A high-quality business (quality 70/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (¥32.48). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥43.07 ¥8.18 Fair Value ¥25.99 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ¥8.18 – ¥43.07 · fair‑value band ¥19.49 – ¥32.48 · the ¥36.30 price screens above the ¥25.99 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Western Mining Co (601168) currently trades at ¥36.30, while our model-based Fair Value estimate is ¥25.99, implying the stock looks roughly 28.4% overvalued today. The Quality Score stands at 70/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Western Mining Co generated revenue of 63.9B CNY at a net margin of 6.9%. Revenue grew 13.2% year over year. It earns a return on equity of 27.5%. Net debt stands at 17.3B CNY. Fundamentals as of Aug 13, 2026

Our scenario range runs from ¥19.49 (bear case) to ¥32.48 (bull case); at ¥36.30, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 12% below its 52-week high and 140% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -42% fair-value upside, at -28%, 601168 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ¥35.87 ¥64.24 ¥111.79 80
Residual Income ¥9.68 ¥11.96 ¥32.25 76
Rev-Margin DCF ¥27.59 ¥48.32 ¥74.81 74
All 26 models by family
DCF Models
FCF DCF ¥36.05 ¥66.62 ¥119.06 38
Owner Earnings ¥12.22 ¥24.20 ¥44.75 31
5Y Revenue Exit ¥27.59 ¥48.63 ¥76.73 39
5Y EBITDA Exit ¥31.22 ¥56.03 ¥86.69 41
5Y P/E Exit ¥21.66 ¥36.52 ¥53.00 38
10Y Revenue Exit ¥29.21 ¥50.07 ¥81.10 36
10Y EBITDA Exit ¥32.53 ¥55.46 ¥89.36 37
10Y P/E Exit ¥26.21 ¥41.25 ¥61.44 35
Earnings-Based
Graham-Dodd ¥10.39 ¥46.45 ¥63.65 54
Lynch FV ¥12.08 ¥17.26 ¥22.44 50
PEG = 1.0 ¥12.08 ¥17.26 ¥22.44 46
EPV ¥28.39 ¥33.64 ¥38.24 59
Dividend Discount
Gordon GGM ¥9.18 ¥19.09 ¥30.29 70
DDM Multi-Stage ¥9.18 ¥16.10 ¥20.04 61
Multiples
P/E Multiple ¥19.49 ¥25.99 ¥32.48 63
P/S Multiple ¥19.49 ¥25.99 ¥32.48 58
P/B Multiple ¥17.42 ¥23.22 ¥29.03 55
EV/EBIT ¥35.66 ¥48.59 ¥61.52 53
EV/EBITDA ¥31.75 ¥43.37 ¥55.00 54
EV/Revenue ¥23.97 ¥35.59 ¥47.21 43
Asset-Based
NCAV (Graham) ¥3.87 ¥5.19 ¥7.74 50
Growth DCF
Growth DCF ¥35.87 ¥64.24 ¥111.79 80
Rev-Margin DCF ¥27.59 ¥48.32 ¥74.81 74
Economic Profit
Residual Income ¥9.68 ¥11.96 ¥32.25 76
ROIC Compounder ¥32.14 ¥43.01 ¥56.34 72
Growth Earnings
Growth-Adj P/E ¥17.62 ¥25.17 ¥32.72 68

Widest divergence: DCF Models (¥48.63) versus Asset-Based (¥5.19). Highest evidence: Growth DCF (80).

Notify me when 601168 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 69.5B CNY
Revenue growth (YoY) +37.4%
Net margin 8.6%
Return on equity 34.4%
Free cash flow 7.3B CNY FY2025
P/E ratio 14.5
More key figures
Operating margin 19.1%
EPS (TTM) ¥2.50
Dividend yield 0.3%
EPS growth (YoY) +145%
Net debt 17.3B CNY FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 70/100

Of which business quality 67 · Market factors (momentum, volatility) 64

Profitability 53
Margins and returns on capital today
Quality Growth 68
Are margins and returns improving?
Cashflow 70
Earnings quality: real cash, not paper profit
Fin. Strength 62
Balance sheet, leverage, solvency risk
Investment 80
Disciplined investing over empire-building
Low Volatility 27
Calm price path (market factor)
Momentum 75
Price trend over the last 3–12 months (market factor)
52W Momentum 86
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Western Mining Co.,Ltd., together with its subsidiaries, engages in the mining, beneficiation, smelting, and trading of metals in Mainland China and internationally. It operates through Nonferrous Metal Mining, Beneficiation and Smelting; Metal Trading; and Financial Service segments.

Full company description

Western Mining Co.,Ltd., together with its subsidiaries, engages in the mining, beneficiation, smelting, and trading of metals in Mainland China and internationally. It operates through Nonferrous Metal Mining, Beneficiation and Smelting; Metal Trading; and Financial Service segments. The company offers basic non-ferrous metals and ferrous metals, such as copper, lead, zinc, iron, nickel, vanadium, and molybdenum; rare and precious metals consisting of gold, silver, and sulfur concentrates; cathode copper; lead and zinc concentrates, copper concentrate, iron ore concentrate and pellets; and zinc ingots and powder, tailings and sulfur slag treatments, electrolytic lead and copper, and ammonium metavanadate. It also engages in trading and futures hedging of non-ferrous metals, including copper, lead, zinc, aluminum, and nickel. In addition, the company provides fund management; mining project investment; finance; and chemical production services. Western Mining Co.,Ltd. was founded in 2000 and is headquartered in Xining, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Western Mining Co reported revenue of ¥61.5B in FY2025 versus ¥38.5B in FY2021, a compound +12.4%/yr. Reported net income was ¥3.6B in FY2025, compounding +5.6%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
61.5B CNY
Latest YoY
+23.0%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+15.2%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+16.5%
Avg. growth/yr (23Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+21.4%
Revenue +12.4%/yr
FY21 ¥38.5B
FY22 ¥40.2B
FY23 ¥42.7B
FY24 ¥50.0B
FY25 ¥61.5B
Net income +5.6%/yr
FY21 ¥2.9B
FY22 ¥3.4B
FY23 ¥2.8B
FY24 ¥2.9B
FY25 ¥3.6B
Character of growth · EPS growth decomposed (2014-2025) +42.9 % p.a.
Revenue per share +9.0 pp

of which total revenue +7.8 pp · buybacks/dilution +1.3 pp

EBIT margin +32.0 pp
Tax rate +5.5 pp
Residual (interest, one-offs) −3.7 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

601168 screens 28% overvalued. Compare with BHP Group →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Western Mining Co Fair Value". https://www.fairvalue-calculator.com/stock/601168

Peer Group

Other Industrial Metals & Mining · 480 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 70 · Top 25%
Fair Value upside −28% · Below median
Return on equity (TTM) 34% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 19% · Top 25%
Revenue growth 37% · Above median
Dividend yield (TTM) 0.3% · Bottom 25%
Debt / equity 0.90× · Higher than 75% of peers

Valuation Multiples vs Other Industrial Metals & Mining median · lower = cheaper

P/E (TTM) 14.5× · Cheaper than median
P/B 5.56× · Pricier than 75% of peers
P/S (TTM) 1.48× · Cheaper than median
P/FCF 2.1× · Cheaper than 75% of peers
EV/EBITDA 7.8× · Cheaper than median
PEG 1.32× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 25
PAST 100 · sector 0
HEALTH 55 · sector 96
DIVIDEND 5 · sector 21

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Other Industrial Metals & Mining stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
BHP Group BHPN 1,425 MXN 745.46 MXN -48%
Rio Tinto Group RIO A$179.43 A$81.76 -54%
Grupo México, S.A. GMEXICOB 222.38 MXN 172.99 MXN -22%
Vale S.A VALEN 250.00 MXN 139.41 MXN -44%
Saudi Arabian Mining Company 1211 58.05 SAR 33.87 SAR -42%
CMOC Group 603993 ¥19.00 ¥19.80 +4%
China Tungsten And Hightech Materials Co 000657 ¥70.43 ¥9.55 -86%
Hindustan Zinc Limited HINDZINC ₹584.60 ₹501.98 -14%
China Northern Rare Earth (Group) High-Tech Co 600111 ¥41.02 ¥10.59 -74%
Boliden AB BOL kr 527.80 kr 461.48 -13%

Compare Western Mining Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Western Mining Co (601168) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥25.99 versus a price of ¥36.30, about −28% (overvalued).
What is the fair value of 601168?
Our model-based fair value for Western Mining Co is ¥25.99 (as of Aug 13, 2026), built from audited fundamentals. The current price is ¥36.30.
What is the quality score of 601168?
Western Mining Co has a Quality Score of 70/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Western Mining Co (601168)?
Western Mining Co reported trailing-twelve-month revenue of about 63.9B CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 601168?
The net profit margin of Western Mining Co is about 6.9%, meaning it keeps roughly 6.9% of revenue as net income. Based on the latest reported figures.
Does Western Mining Co pay a dividend?
Western Mining Co currently shows a dividend yield of about 0.34% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Western Mining Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.