China Molybdenum Co. Ltd (D7N) - Net Assets
Based on the latest financial reports, China Molybdenum Co. Ltd (D7N) has net assets worth €99.79 Billion EUR (≈ $116.66 Billion USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (€200.93 Billion ≈ $234.91 Billion USD) and total liabilities (€101.15 Billion ≈ $118.25 Billion USD). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off. Check D7N goodwill-adjusted equity ratio to evaluate the tangible quality of the company's equity base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | €99.79 Billion |
| % of Total Assets | 49.66% |
| Annual Growth Rate | 18.59% |
| 5-Year Change | 106.75% |
| 10-Year Change | 190.61% |
| Growth Volatility | 24.25 |
China Molybdenum Co. Ltd - Net Assets Trend (2013–2025)
This chart illustrates how China Molybdenum Co. Ltd's net assets have evolved over time, based on quarterly financial data. See China Molybdenum Co. Ltd (D7N) defensive interval to measure how many days the company can operate on defensive assets alone.
Annual Net Assets for China Molybdenum Co. Ltd (2013–2025)
The table below shows the annual net assets of China Molybdenum Co. Ltd from 2013 to 2025. For live valuation and market cap data, see China Molybdenum Co. Ltd market capitalisation.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | €99.79 Billion ≈ $116.66 Billion |
+16.11% |
| 2024-12-31 | €85.94 Billion ≈ $100.48 Billion |
+19.43% |
| 2023-12-31 | €71.96 Billion ≈ $84.13 Billion |
+16.00% |
| 2022-12-31 | €62.04 Billion ≈ $72.53 Billion |
+28.54% |
| 2021-12-31 | €48.26 Billion ≈ $56.43 Billion |
+1.96% |
| 2020-12-31 | €47.33 Billion ≈ $55.34 Billion |
-4.37% |
| 2019-12-31 | €49.50 Billion ≈ $57.87 Billion |
-0.21% |
| 2018-12-31 | €49.60 Billion ≈ $57.99 Billion |
+8.04% |
| 2017-12-31 | €45.91 Billion ≈ $53.67 Billion |
+33.70% |
| 2016-12-31 | €34.34 Billion ≈ $40.14 Billion |
+92.72% |
| 2015-12-31 | €17.82 Billion ≈ $20.83 Billion |
+17.64% |
| 2014-12-31 | €15.14 Billion ≈ $17.71 Billion |
+17.47% |
| 2013-12-31 | €12.89 Billion ≈ $15.07 Billion |
-- |
Equity Component Analysis
This analysis shows how different components contribute to China Molybdenum Co. Ltd's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 1580.2% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | €48.92 Billion | 59.34% |
| Other Components | €33.51 Billion | 40.66% |
| Total Equity | €82.44 Billion | 100.00% |
China Molybdenum Co. Ltd Competitors by Market Cap
The table below lists competitors of China Molybdenum Co. Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Goke Microelectronics Co Ltd
SHE:300672
|
$9.53 Billion |
|
Waaree Energies Limited
NSE:WAAREEENER
|
$9.53 Billion |
|
Unigroup Guoxin Microelectronics Co Ltd
SHE:002049
|
$9.54 Billion |
|
MOWI ASA SP.ADR
F:PNDA
|
$9.54 Billion |
|
Plaza S.A
SN:MALLPLAZA
|
$9.53 Billion |
|
MOL Nyrt.
BUD:MOL
|
$9.52 Billion |
|
Old Republic International Corp
NYSE:ORI
|
$9.52 Billion |
|
Godaddy Inc
NYSE:GDDY
|
$9.51 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in China Molybdenum Co. Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 71,022,993,717 to 82,435,342,286, a change of 11,412,348,570 (16.1%).
- Net income of 20,338,750,798 contributed positively to equity growth.
- Dividend payments of 8,730,528,932 reduced retained earnings.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €20.34 Billion | +24.67% |
| Dividends Paid | €8.73 Billion | -10.59% |
| Other Changes | €-195.87 Million | -0.24% |
| Total Change | €- | 16.07% |
Book Value vs Market Value Analysis
This analysis compares China Molybdenum Co. Ltd's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 0.54x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 1.17x to 0.54x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-12-31 | €1.77 | €2.07 | x |
| 2018-12-31 | €1.90 | €2.07 | x |
| 2019-12-31 | €1.89 | €2.07 | x |
| 2020-12-31 | €1.80 | €2.07 | x |
| 2021-12-31 | €1.84 | €2.07 | x |
| 2022-12-31 | €2.39 | €2.07 | x |
| 2023-12-31 | €2.76 | €2.07 | x |
| 2024-12-31 | €3.29 | €2.07 | x |
| 2025-12-31 | €3.85 | €2.07 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently China Molybdenum Co. Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 24.67%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 9.85%
- • Asset Turnover: 1.03x
- • Equity Multiplier: 2.44x
- Recent ROE (24.67%) is above the historical average (11.00%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2013 | 9.64% | 21.21% | 0.25x | 1.80x | €-43.62 Million |
| 2014 | 12.47% | 27.38% | 0.24x | 1.92x | €360.90 Million |
| 2015 | 4.39% | 18.14% | 0.14x | 1.78x | €-974.19 Million |
| 2016 | 5.33% | 14.36% | 0.08x | 4.70x | €-875.77 Million |
| 2017 | 7.15% | 11.30% | 0.25x | 2.56x | €-1.09 Billion |
| 2018 | 11.32% | 17.85% | 0.26x | 2.47x | €540.70 Million |
| 2019 | 4.55% | 2.70% | 0.59x | 2.86x | €-2.22 Billion |
| 2020 | 5.99% | 2.06% | 0.92x | 3.15x | €-1.56 Billion |
| 2021 | 12.81% | 2.94% | 1.26x | 3.45x | €1.12 Billion |
| 2022 | 11.74% | 3.51% | 1.05x | 3.19x | €897.09 Million |
| 2023 | 13.86% | 4.44% | 1.08x | 2.91x | €2.30 Billion |
| 2024 | 19.05% | 6.36% | 1.25x | 2.40x | €6.43 Billion |
| 2025 | 24.67% | 9.85% | 1.03x | 2.44x | €12.10 Billion |
Industry Comparison
This section compares China Molybdenum Co. Ltd's net assets metrics with peer companies in the Other Industrial Metals & Mining industry.
Industry Context
- Industry: Other Industrial Metals & Mining
- Average net assets among peers: $3,200,598
- Average return on equity (ROE) among peers: -151.86%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| China Molybdenum Co. Ltd (D7N) | €99.79 Billion | 9.64% | 1.01x | $9.53 Billion |
| Scandium International Mining Corp (0E6) | $345.57K | -563.69% | 1.56x | $27.53 Million |
| PROSPECT RIDGE RESOURCES (0ED) | $8.92 Million | -29.57% | 0.14x | $3.47 Million |
| Asiamet Resources Ltd (0FK) | $7.46 Million | -78.84% | 0.24x | $25.79 Million |
| Global Li-Ion Graphite Corp (0TD) | $2.21 Million | -16.12% | 0.41x | $317.36K |
| Benz Mining Corp (1VU) | $7.26 Million | -55.45% | 0.05x | $407.88 Million |
| BENZ MINING CORP CDI/1 (1VU0) | $3.51 Million | -359.60% | 0.72x | $397.29 Million |
| Pacific Empire Minerals Corp (1YK) | $244.28K | -277.01% | 1.86x | $7.21 Million |
| PURANIUM ENERGY LTD. (2DK) | $-109.30K | 0.00% | 0.00x | $469.66K |
| TROUBADOUR RESOURCES INC. (2QD0) | $1.46 Million | -17.32% | 0.25x | $70.07K |
| GOLCAP RESOURCES CORP (2SO0) | $712.48K | -120.97% | 1.63x | $2.24 Million |
About China Molybdenum Co. Ltd
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… Read more