Financials Shan Xi Hua Yang Group New Energy Co.,Ltd.

Equities

600348

CNE000001FP1

Coal

End-of-day quote Shanghai S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
9.32 CNY -0.43% Intraday chart for Shan Xi Hua Yang Group New Energy Co.,Ltd. -8.18% -4.51%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 13,300 13,492 28,499 34,271 35,209 33,622 - -
Enterprise Value (EV) 1 13,300 13,492 28,499 34,271 35,209 33,622 33,622 33,622
P/E ratio 7.79 x 8.9 x 8.06 x 4.88 x 6.78 x 7.75 x 7.06 x 6.4 x
Yield - - - 6.15% 7.36% 6.71% 7.4% 8.32%
Capitalization / Revenue - 0.43 x - 0.98 x 1.23 x 1.31 x 1.21 x 1.12 x
EV / Revenue - 0.43 x - 0.98 x 1.23 x 1.31 x 1.21 x 1.12 x
EV / EBITDA - - - 2.35 x 3.38 x 3.54 x 3.33 x 3.1 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book - - - 1.35 x 1.26 x 1.19 x 1.08 x 0.97 x
Nbr of stocks (in thousands) 3,607,500 3,607,500 3,607,500 3,607,500 3,607,500 3,607,500 - -
Reference price 2 3.687 3.740 7.900 9.500 9.760 9.320 9.320 9.320
Announcement Date 4/25/20 4/13/21 4/14/22 3/13/23 4/18/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 31,181 - 35,042 28,518 25,574 27,715 29,997
EBITDA 1 - - - 14,557 10,406 9,496 10,104 10,862
EBIT 1 - - - 11,550 7,927 6,766 7,364 8,097
Operating Margin - - - 32.96% 27.8% 26.46% 26.57% 26.99%
Earnings before Tax (EBT) 1 - - - 10,831 7,888 6,767 7,379 8,117
Net income 1 - - 3,534 7,026 5,179 4,336 4,753 5,252
Net margin - - - 20.05% 18.16% 16.95% 17.15% 17.51%
EPS 2 0.4733 0.4200 0.9800 1.947 1.440 1.203 1.320 1.457
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - 0.5847 0.7180 0.6250 0.6900 0.7750
Announcement Date 4/25/20 4/13/21 4/14/22 3/13/23 4/18/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) - - 31.4% 19.5% 14.6% 14.8% 14.9%
ROA (Net income/ Total Assets) - - 10.3% - 6.38% 6.61% 6.88%
Assets 1 - - 68,100 - 67,920 71,874 76,306
Book Value Per Share 2 - - 7.040 7.720 7.850 8.630 9.560
Cash Flow per Share 2 - - 2.760 1.920 2.360 2.790 3.090
Capex 1 - - 4,549 6,573 2,277 2,247 2,148
Capex / Sales - - 12.98% 23.05% 8.9% 8.11% 7.16%
Announcement Date 4/13/21 4/14/22 3/13/23 4/18/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
9.32 CNY
Average target price
13 CNY
Spread / Average Target
+39.48%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 600348 Stock
  4. Financials Shan Xi Hua Yang Group New Energy Co.,Ltd.