EN DE

CMOC Group (603993) Fair Value & Analysis

Basic Materials · CN · Market cap 383B CNY

CG CMOC Group 603993 · SHG
Price¥18.41
Fair Value¥19.80
Upside+7.6%
Quality64/100
Watch CMOC Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 10.6% net margin
Low debt · generates free cash flow
1.57% dividend yield
Ranks above peers (12/14)
Wide moat 70/100
Evidence: Medium Range ¥14.85 – ¥48.34 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from ¥16.15 to ¥19.80 (+22.6%) since Jul 16, 2026. Share price +1.1% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The model range is unusually wide (¥14.85 to ¥48.34). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥27.03 ¥4.09 Fair Value ¥19.80 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 ¥4.09 – ¥27.03 · fair‑value band ¥14.85 – ¥48.34 · the ¥18.41 price screens below the ¥19.80 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

CMOC Group (603993) currently trades at ¥18.41, while our model-based Fair Value estimate is ¥19.80, implying the stock looks roughly 7.6% fairly valued today. The Quality Score stands at 64/100 (solid quality), in the Basic Materials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, CMOC Group 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 13, 2026

Our scenario range runs from ¥14.85 (bear case) to ¥48.34 (bull case); at ¥18.41, 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 148% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -40% fair-value upside, at 8%, 603993 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 ¥12.34 ¥22.52 ¥43.99 80
Residual Income ¥6.81 ¥9.30 ¥59.70 76
Rev-Margin DCF ¥13.20 ¥24.92 ¥47.52 74
All 26 models by family
DCF Models
FCF DCF ¥13.00 ¥20.08 ¥43.23 38
Owner Earnings ¥17.03 ¥37.96 ¥83.87 31
5Y Revenue Exit ¥12.85 ¥21.98 ¥41.14 39
5Y EBITDA Exit ¥18.00 ¥32.38 ¥60.65 41
5Y P/E Exit ¥13.82 ¥29.63 ¥51.28 38
10Y Revenue Exit ¥12.67 ¥28.01 ¥38.36 36
10Y EBITDA Exit ¥16.99 ¥39.35 ¥79.37 37
10Y P/E Exit ¥13.88 ¥30.14 ¥57.12 35
Earnings-Based
Graham-Dodd ¥6.46 ¥45.05 ¥63.22 54
Lynch FV ¥18.24 ¥26.06 ¥33.88 50
PEG = 1.0 ¥18.24 ¥26.06 ¥33.88 46
EPV ¥16.19 ¥18.79 ¥21.10 59
Dividend Discount
Gordon GGM ¥2.45 ¥5.35 ¥9.00 70
DDM Multi-Stage ¥2.45 ¥4.38 ¥5.58 61
Multiples
P/E Multiple ¥12.11 ¥16.15 ¥20.19 63
P/S Multiple ¥10.86 ¥14.48 ¥18.10 58
P/B Multiple ¥8.66 ¥11.55 ¥14.44 55
EV/EBIT ¥22.39 ¥29.37 ¥36.35 53
EV/EBITDA ¥18.96 ¥24.80 ¥30.64 54
EV/Revenue ¥11.58 ¥15.92 ¥20.27 43
Asset-Based
NCAV (Graham) ¥1.93 ¥2.58 ¥3.85 50
Growth DCF
Growth DCF ¥12.34 ¥22.52 ¥43.99 80
Rev-Margin DCF ¥13.20 ¥24.92 ¥47.52 74
Economic Profit
Residual Income ¥6.81 ¥9.30 ¥59.70 76
ROIC Compounder ¥19.17 ¥26.19 ¥35.60 72
Growth Earnings
Growth-Adj P/E ¥21.23 ¥30.33 ¥39.43 68

Widest divergence: Growth Earnings (¥30.33) versus Asset-Based (¥2.58). Highest evidence: Growth DCF (80).

Notify me when 603993 reaches fair value

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

Key figures & financial health

Revenue (TTM) 227B CNY
Revenue growth (YoY) +44.3%
Net margin 10.6%
Return on equity 28.8%
Free cash flow 13.9B CNY FY2025
P/E ratio 18.9 as of Jul 16, 2026
More key figures
Operating margin 19.7%
EPS (TTM) ¥0.9500
Dividend yield 1.6%
EPS growth (YoY) +100%
Net cash 377M CNY FY2025

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

Quality Score breakdown

Overall quality 64/100

Of which business quality 61 · Market factors (momentum, volatility) 49

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 47
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.

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

CMOC Group reported revenue of ¥207B in FY2025 versus ¥174B in FY2021, a compound +4.4%/yr. Reported net income was ¥20.3B 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. 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. 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. 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%
Revenue +4.4%/yr
FY21 ¥174B
FY22 ¥173B
FY23 ¥186B
FY24 ¥213B
FY25 ¥207B
Net income +41.3%/yr
FY21 ¥5.1B
FY22 ¥6.1B
FY23 ¥8.2B
FY24 ¥13.5B
FY25 ¥20.3B
Character of growth · EPS growth decomposed (2014-2025) +26.9 % p.a.
Revenue per share +42.9 pp

of which total revenue +48.0 pp · buybacks/dilution −5.1 pp

EBIT margin −4.5 pp
Tax rate −3.7 pp
Residual (interest, one-offs) −7.7 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).

Watch 603993: get an alert when its fair value changes →

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). "CMOC Group Fair Value". https://www.fairvalue-calculator.com/stock/603993

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 64 · Top 25%
Fair Value upside +8% · Top 25%
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) 1.6% · Above 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

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 43 · sector 0
FUTURE 100 · sector 25
PAST 100 · sector 0
HEALTH 99 · sector 96
DIVIDEND 31 · sector 21

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 VALE $14.89 $8.95 -40%
Saudi Arabian Mining Company 1211 58.05 SAR 33.87 SAR -42%
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%
Western Mining Co 601168 ¥38.36 ¥25.99 -32%

Compare CMOC Group 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 CMOC Group (603993) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥19.80 versus a price of ¥18.41, about +8% (fairly valued).
What is the fair value of 603993?
Our model-based fair value for CMOC Group is ¥19.80 (as of Aug 13, 2026), built from audited fundamentals. The current price is ¥18.41.
What is the quality score of 603993?
CMOC Group 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 CMOC Group (603993)?
CMOC Group reported trailing-twelve-month revenue of about 227B CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 603993?
The net profit margin of CMOC Group is about 10.6%, meaning it keeps roughly 10.6% of revenue as net income. Based on the latest reported figures.
Does CMOC Group pay a dividend?
CMOC Group currently shows a dividend yield of about 1.53% 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 CMOC Group 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.