North Mining Shares Company Limited

HK$0.03As of Sun 8 Nov 2026, 12:00 UTC

HKEX:0433Materials

Country Hong Kong

PE (Fwd) •••

TSR 3Y CAGR (28.87%)

Div yield —

ROE 276.80%

Chemicals

Beta (5Y) (0.28)

PE TTM 0.744

TSR TTM (59.46%)

Mkt cap HK$450.1M

ROIC 108.95%

SE Grade™

Value

Quality

Moat

Consensus

Reference

$0.0294

(1.98%)

(32.24%)

Hold 3|11|6|2|6

TTM

FYE 31 Dec HKD

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

5Y

10Y

Peers

31.11

Revenue$M

67.38

71.77

75.34

81.79

86.29

92.02

99.64

106.4

113.8

122.7

32.24

7.29%

6.71%

66

20.97

Revenue growth%

31.03

31.93

33.65

34.23

32.13

31.79

30.66

29.98

27.06

27.72

28.45

29.98

31.41

53

6.96

Gross margin%

27.14

29.20

31.33

32.31

31.75

30.57

31.35

31.70

33.37

34.16

20.99

31.70

31.53

46

14.50

Operating margin%

9.15

9.06

7.33

5.05

4.29

2.20

3.81

5.35

5.24

3.22

18.15

3.81

5.14

58

19.75

Net margin%

23.11

20.71

22.04

21.50

20.64

21.62

23.81

22.15

19.26

20.93

13.30

21.62

21.56

94

34.43

P/E ratio (avg)x

5.445

5.371

5.207

5.410

5.822

5.982

6.693

6.391

6.583

7.286

14.83

6.583

5.902

75

14.48

EV/EBITx

23.39

24.47

25.12

25.24

23.78

23.70

21.88

19.86

20.22

18.44

13.01

20.22

23.54

91

15.29

FCF yield (avg)%

6.66

3.89

2.42

0.40

0.40

0.40

2.25

5.06

4.27

4.30

28.61

4.27

3.15

6

10.71

FCF margin%

4.04

1.17

2.18

4.60

7.20

5.40

6.62

5.12

6.87

7.73

2.77

6.62

5.26

47

0.205

FCF / Net incomex

1.126

1.072

1.081

1.170

1.160

1.180

1.123

1.196

1.215

1.040

1.344

1.180

1.143

20

22.93

ROIC%

26.70

26.72

24.97

27.53

29.00

30.74

30.92

29.97

31.40

32.72

26.23

30.92

29.49

78

12.84

Return on equity%

27.17

27.79

27.14

30.06

32.31

33.34

31.01

32.86

30.96

30.90

17.97

31.01

30.93

56

28.02

Return on assets%

7.02

9.26

7.03

4.51

5.81

3.74

4.39

3.62

4.30

5.39

22.64

4.30

4.95

17

—

EPS$

—

—

—

—

—

—

—

—

—

—

—

0.96%

4.93%

—

12.88

EPS growth%

17.99

15.73

13.85

13.40

11.14

12.81

13.73

15.03

13.94

16.06

10.81

13.94

13.89

23

0.01

Bookvalue per sh$

—

—

—

—

—

—

—

—

—

—

—

7.84%

6.28%

—

—

FCF per share$

—

—

—

—

0.01

—

0.01

—

—

—

—

(3.29%)

(0.32%)

—

—

Dividend per sh$

—

—

—

—

0.01

—

—

0.01

0.01

0.01

—

1.16%

2.66%

—

23.53

Div yield (avg)%

18.36

20.63

22.43

19.47

22.23

21.39

23.30

20.36

21.06

19.69

9.60

21.06

20.84

93

17.95

Payout ratio%

23.88

25.47

27.76

28.32

26.31

29.24

26.32

28.32

30.74

33.30

6.18

29.24

28.04

24

14.66

Shares (diluted)B

12.45

12.01

11.53

10.60

10.16

10.26

11.17

10.12

9.563

10.60

14.67

0.85%

(2.70%)

32

29.16

Buyback yield%

28.99

31.43

29.75

27.05

30.04

27.58

28.65

27.90

25.99

28.71

10.95

27.90

28.68

44

0.394

D/E ratiox

1.496

1.656

1.733

1.652

1.642

1.452

1.374

1.487

1.372

1.514

1.163

1.452

1.505

77

80.59

Enterprise value$M

73.61

76.93

82.90

88.44

97.83

103.1

105.9

108.6

123.6

129.1

53.47

5.71%

7.61%

27

118.7

LT debt$M

138.6

155.1

174.3

198.4

211.5

251.4

286.2

328.2

370.8

414.1

37.55

14.38%

13.02%

15

Peers (US$57.41M)

Cap (US$)

PE

Wuhan Youji Holdings…

115.4M

7.034x

Tiande Chemical…

108.1M

14.66x

Ko Yo Chemical (Group)…

27.79M

—

KNC Laboratories Co.…

57.34M

18.05x

Capital

TTM

5Y

10Y

Leveragex

5.087

0.321

0.266

EBIT/Intx

0.812

0.060

0.060

Own earn%

(0.01)

136.17

126.39

Sh yield%

52.70

48.40

48.68

Owners

Insiders/Inst%

12.70

52.21

Short interest%

1.45

SBC / revenue%

5.28

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

25

Op margin range%

2–9

$1 testx

—

Incr. ROIC%

3

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

$122.7M

6.71%

1.00×

Cost of revenue

$85.86M

6.71%

1.00×

Operating expenses

$26.19M

7.15%

1.04×