EN DE

China Molybdenum Co Ltd Class A (603993) Fair Value & Analysis

Basic Materials · CN · Market cap 383B CNY (≈ $57.2B) · ISIN CNE100001NR0

What is China Molybdenum Co Ltd Class A really worth?

CM China Molybdenum Co Ltd Class A 603993 · SHG
Price¥18.48
Fair Value¥16.15
Upside−12.6%
Quality64/100

A solid business, but trading 14% above our fair value of ¥16.15.

Watch China Molybdenum Co Ltd Class A for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Solidly profitable · 10.6% net margin
Low debt · generates free cash flow
Ranks above peers (11/14)
Wide moat 70/100

Risks

!Mixed Growth (revenue 5y +12.8 %/yr)
!The models disagree: range ¥12.11 to ¥39.43
!Weak on valuation: 17 out of 100

For context

·1.55% dividend yield
Evidence: High Range ¥12.11 – ¥39.43

Fair value as of: Aug 26, 2026

From 26 valuation models · updated 10 days ago

Fair value updated Aug 26, 2026, revised from ¥19.80 to ¥16.15 (−18.4%) since Aug 13, 2026. Share price −9.7% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The model range is unusually wide (¥12.11 to ¥39.43). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

¥27.03 ¥4.09 Fair Value ¥16.15 Mar 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 26, 2026.

How to read this chart

60‑month range ¥4.09 – ¥27.03 · fair‑value band ¥12.11 – ¥39.43 · the ¥18.48 price screens above the ¥16.15 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 26, 2026.

Full chart & analysis →

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

Analysis

China Molybdenum Co Ltd Class A (603993) currently trades at ¥18.48, while our model-based Fair Value estimate is ¥16.15, implying the stock looks roughly 14.4% overvalued today. The Quality Score stands at 64/100 (solid quality), in the Basic Materials sector. Bull case: the Growth Earnings group reads highest at a median of ¥30.33 per share, and 18 of the 26 models we run sit above the ¥18.48 price. Bear case: the Asset-Based group reads lowest at ¥2.58, and 8 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, China Molybdenum Co Ltd Class A generated revenue of 227B CNY at a net margin of 10.6%. Revenue grew 44.3% year over year. It earns a return on equity of 28.8%. The balance sheet holds a net cash position of 377M CNY. Fundamentals as of Aug 26, 2026

Our scenario range runs from ¥12.11 (bear case) to ¥39.43 (bull case); at ¥18.48, the current price sits within 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 36% below its 52-week high and 149% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at −37% fair-value upside, at −13%, 603993 screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly ¥0.4512 per share, which is 2.8 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
FCF DCF ¥13.00 ¥20.08 ¥43.23 74
Growth DCF ¥12.34 ¥22.52 ¥43.99 73
EPV ¥16.19 ¥18.79 ¥21.10 72
All 26 models by family
DCF Models
FCF DCF ¥13.00 ¥20.08 ¥43.23 74
Owner Earnings ¥17.03 ¥37.96 ¥83.87 69
5Y Revenue Exit ¥12.85 ¥21.98 ¥41.14 68
5Y EBITDA Exit ¥18.00 ¥32.38 ¥60.65 71
5Y P/E Exit ¥13.82 ¥29.63 ¥51.28 67
10Y Revenue Exit ¥12.67 ¥28.01 ¥38.36 65
10Y EBITDA Exit ¥16.99 ¥39.35 ¥79.37 63
10Y P/E Exit ¥13.88 ¥30.14 ¥57.12 59
Earnings-Based
Graham-Dodd ¥6.46 ¥45.05 ¥63.22 60
Lynch FV ¥18.24 ¥26.06 ¥33.88 58
PEG = 1.0 ¥18.24 ¥26.06 ¥33.88 55
EPV ¥16.19 ¥18.79 ¥21.10 72
Dividend Discount
Gordon GGM ¥2.45 ¥5.35 ¥9.00 63
DDM Multi-Stage ¥2.45 ¥4.38 ¥5.58 64
Multiples
P/E Multiple ¥12.11 ¥16.15 ¥20.19 61
P/S Multiple ¥10.86 ¥14.48 ¥18.10 56
P/B Multiple ¥8.66 ¥11.55 ¥14.44 53
EV/EBIT ¥22.39 ¥29.37 ¥36.35 65
EV/EBITDA ¥18.96 ¥24.80 ¥30.64 66
EV/Revenue ¥11.58 ¥15.92 ¥20.27 53
Asset-Based
NCAV (Graham) ¥1.93 ¥2.58 ¥3.85 52
Growth DCF
Growth DCF ¥12.34 ¥22.52 ¥43.99 73
Rev-Margin DCF ¥13.20 ¥24.92 ¥47.52 68
Economic Profit
Residual Income ¥6.81 ¥9.30 ¥59.70 63
ROIC Compounder ¥19.17 ¥26.19 ¥35.60 70
Growth Earnings
Growth-Adj P/E ¥21.23 ¥30.33 ¥39.43 66

Widest divergence: Growth Earnings (¥30.33) versus Asset-Based (¥2.58). Highest evidence: FCF DCF (74).

Notify me when 603993 reaches fair value

Put 603993 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 18.9 as of Jul 16, 2026
P/S ratio 1.86 P/E × margin
EPS (TTM) ¥0.9500 price ÷ EPS = P/E 18.9
Dividend yield 1.5% payout 30.1%
Net margin 9.8% FY2025
Return on equity 28.8% TTM
More key figures
Profitability
Return on assets (EBIT) 11.2% avg 5y
Operating margin 19.7% TTM
Growth
Revenue (TTM) 227B CNY TTM
Revenue growth (YoY) +44.3% 3y avg +6.1%
EPS growth (YoY) +100%
Balance sheet & cash flow
Free cash flow 13.9B CNY FY2025
Net cash 377M CNY FY2025

Figures from reported company fundamentals · as of Aug 26, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 61 · Market factors (momentum, volatility) 50

Profitability 63
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 42
Earnings quality: real cash, not paper profit
Fin. Strength 71
Balance sheet, leverage, solvency risk
Investment 57
Disciplined investing over empire-building
Low Volatility 31
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 75
Distance to the 52-week high (market factor)
Net Issuance 83
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

CMOC Group Limited, together with its subsidiaries, engages in the mining, beneficiation, and smelting of base and rare metals in Asia, Africa, South America, and Europe.

Full company description

CMOC Group Limited, together with its subsidiaries, engages in the mining, beneficiation, and smelting of base and rare metals in Asia, Africa, South America, and Europe. It operates through Molybdenum and Tungsten Related Products; Niobium and Phosphorus Related Products; Copper-Cobalt Related Products; Mineral and Metal Trade; Refined Metals Trade; and Others segments. The company offers copper, gold, cobalt, molybdenum, tungsten, and niobium; and phosphate fertilizer. It also engages in trading in base metals, and molybdenum and tungstenic products; selection, processing, refining, and sale of mineral products; import and export of goods and technology; consulting; asset and investment management; enterprise operation and management; technology services; logistics transportation; technical services and software development; and hotel operation activities. The company was formerly known as China Molybdenum Co., Ltd. and changed its name to CMOC Group Limited in June 2022. CMOC Group Limited was founded in 1969 and is based in Luoyang, the People's Republic of China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

China Molybdenum Co Ltd Class A reported revenue of 207B CNY in FY2025 versus 174B CNY in FY2021, a compound +4.4%/yr. Reported net income was 20.3B CNY in FY2025, compounding +41.3%/yr from FY2021.

Growth Quality 87/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
207B CNY
Latest YoY
−3.0%
Avg. revenue 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.
+6.1%
Avg. revenue 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.
+12.8%
Avg. revenue growth/yr (21Y) 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.
+27.9%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+56.0% (54.5 + 1.5)
Revenue +4.4%/yr
FY21 174B CNY
FY22 173B CNY
FY23 186B CNY
FY24 213B CNY
FY25 207B CNY
Net income +41.3%/yr
FY21 5.1B CNY
FY22 6.1B CNY
FY23 8.2B CNY
FY24 13.5B CNY
FY25 20.3B CNY
Character of growth · EPS growth decomposed (2014-2025) +26.9 % p.a.
Revenue per share +42.9 %

of which total revenue +48.0 % · buybacks/dilution −3.5 %

EBIT margin −4.5 %
Tax rate −3.7 %
Residual (interest, one-offs) −3.3 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

603993 screens 14% overvalued. Compare with BHP Group →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "China Molybdenum Co Ltd Class A Fair Value". https://www.fairvalue-calculator.com/stock/603993

Peer Group

Other Industrial Metals & Mining · 469 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 64 · Top 25%
Fair Value upside −13% · Above median
Return on equity (TTM) 29% · Top 25%
Return on assets 15% · Top 25%
Net margin (TTM) 11% · Top 25%
Operating margin (TTM) 20% · Top 25%
Revenue growth 44% · Above median
Dividend yield (TTM) 1.5% · Below median
Debt / equity 0.01× · Lower than median

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

P/E (TTM) 18.9× · Pricier than median
P/B 4.65× · Pricier than 75% of peers
P/S (TTM) 1.69× · Cheaper than median
P/FCF 4.1× · Cheaper than median
EV/EBITDA 6.5× · Cheaper than median

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE17 · sector 0
FUTURE100 · sector 38
PAST100 · sector 0
HEALTH99 · sector 96
DIVIDEND31 · sector 38

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

Similar stocks

10 more Other Industrial Metals & Mining stocks, each showing price versus our Fair Value estimate (as of Aug 26, 2026).

Stock Price Fair Value vs Fair Value
BHP Group BHP A$66.84 A$42.16 −37%
Vale S.A VALE $15.31 $8.95 −42%
Saudi Arabian Mining Company 1211 65.50 SAR 33.87 SAR −48%
CMOC Group 3993 HK$17.30 HK$18.92 +9%
Teck Resources Limited TECK $69.34 $32.02 −54%
Hindustan Zinc Limited HINDZINC ₹573.00 ₹508.34 −11%
China Tungsten And Hightech Materials Co 000657 ¥66.76 ¥9.55 −86%
China Northern Rare Earth (Group) High-Tech Co 600111 ¥41.02 ¥10.59 −74%
Western Mining Co 601168 ¥37.85 ¥25.99 −31%
Boliden AB BOL kr 527.80 kr 461.48 −13%

Compare China Molybdenum Co Ltd Class A 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is China Molybdenum Co Ltd Class A (603993) overvalued or undervalued?
As of Aug 26, 2026, our model estimates a fair value of ¥16.15 versus a price of ¥18.48, about −13% upside (overvalued).
What is the fair value of 603993?
Our model-based fair value for China Molybdenum Co Ltd Class A is ¥16.15 (as of Aug 26, 2026), built from audited fundamentals. The current price: ¥18.48.
What is the quality score of 603993?
China Molybdenum Co Ltd Class A has a Quality Score of 64/100. 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 China Molybdenum Co Ltd Class A (603993)?
China Molybdenum Co Ltd Class A reported trailing-twelve-month revenue of about 227B CNY (latest available figure, as of Aug 26, 2026).
What is the net profit margin of 603993?
The net profit margin of China Molybdenum Co Ltd Class A is about 10.6%, meaning it keeps roughly 10.6% of revenue as net income. Based on the latest reported figures.
Does China Molybdenum Co Ltd Class A pay a dividend?
China Molybdenum Co Ltd Class A currently shows a dividend yield of about 1.55% relative to its recent price (as of Aug 26, 2026).
Free · no account needed

Watch China Molybdenum Co Ltd Class A in the live analysis

One click puts China Molybdenum Co Ltd Class A on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.