Stock 600617 SHANXI GUOXIN ENERGY CORPORATION LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shanxi Guoxin Energy Corporation Limited

Equities

600617

CNE0000005L8

Natural Gas Utilities

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
3.74 CNY +2.47% Intraday chart for Shanxi Guoxin Energy Corporation Limited +19.11% -3.11%
Apr. 25 Shanxi Guoxin Energy Corporation Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 25 Shanxi Guoxin Energy Corporation Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 5,138 4,934 4,795 5,603 5,421 5,095
Enterprise Value (EV) 1 22,247 23,959 23,307 24,448 23,318 21,681
P/E ratio 115 x 159 x -6.7 x 141 x 81 x 64.3 x
Yield 0.41% - - 0.47% - -
Capitalization / Revenue 0.46 x 0.45 x 0.46 x 0.44 x 0.35 x 0.3 x
EV / Revenue 2 x 2.2 x 2.25 x 1.94 x 1.51 x 1.26 x
EV / EBITDA 17.2 x 18.3 x 43 x 15.8 x 12.6 x 9.79 x
EV / FCF -13.5 x -14.5 x -21.8 x 37.9 x 44.9 x 11.2 x
FCF Yield -7.41% -6.9% -4.6% 2.64% 2.23% 8.9%
Price to Book 1.39 x 1.37 x 1.69 x 1.62 x 1.53 x 1.02 x
Nbr of stocks (in thousands) 1,084,664 1,084,664 1,084,664 1,377,994 1,377,994 1,377,994
Reference price 2 4.850 4.770 4.690 4.230 4.050 3.860
Announcement Date 4/16/19 4/27/20 4/28/21 4/19/22 4/26/23 4/25/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 11,139 10,901 10,354 12,608 15,438 17,198
EBITDA 1 1,296 1,308 541.7 1,551 1,850 2,214
EBIT 1 699.2 603.8 -223.5 661.8 785.8 1,095
Operating Margin 6.28% 5.54% -2.16% 5.25% 5.09% 6.36%
Earnings before Tax (EBT) 1 163.8 52.86 -912.3 81.42 30.42 195.1
Net income 1 45.74 34.67 -762.9 45.36 63.67 77.99
Net margin 0.41% 0.32% -7.37% 0.36% 0.41% 0.45%
EPS 2 0.0421 0.0300 -0.7000 0.0300 0.0500 0.0600
Free Cash Flow 1 -1,649 -1,652 -1,072 644.5 519.6 1,930
FCF margin -14.81% -15.16% -10.35% 5.11% 3.37% 11.22%
FCF Conversion (EBITDA) - - - 41.56% 28.09% 87.16%
FCF Conversion (Net income) - - - 1,420.9% 816.02% 2,474.65%
Dividend per Share 2 0.0200 - - 0.0200 - -
Announcement Date 4/16/19 4/27/20 4/28/21 4/19/22 4/26/23 4/25/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 17,109 19,026 18,512 18,845 17,897 16,587
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 13.21 x 14.55 x 34.17 x 12.15 x 9.676 x 7.491 x
Free Cash Flow 1 -1,649 -1,652 -1,072 645 520 1,930
ROE (net income / shareholders' equity) 0.56% -1.42% -25.9% -2.37% -2.14% 1.46%
ROA (Net income/ Total Assets) 1.6% 1.29% -0.49% 1.29% 1.55% 2.28%
Assets 1 2,855 2,681 156,746 3,507 4,121 3,421
Book Value Per Share 2 3.480 3.490 2.780 2.610 2.640 3.780
Cash Flow per Share 2 3.130 2.350 2.720 3.940 3.040 3.400
Capex 1 1,773 1,376 941 926 450 431
Capex / Sales 15.92% 12.62% 9.09% 7.34% 2.91% 2.5%
Announcement Date 4/16/19 4/27/20 4/28/21 4/19/22 4/26/23 4/25/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Natural Gas Distribution

1st Jan change Capi.
SHANXI GUOXIN ENERGY CORPORATION LIMITED Stock Shanxi Guoxin Energy Corporation Limited
-3.11% 685M
THE HONG KONG AND CHINA GAS CO LTD Stock The Hong Kong and China Gas Co Ltd
-0.17% 14.24B
ENN ENERGY HOLDINGS LIMITED Stock ENN Energy Holdings Limited
+17.65% 9.73B
KUNLUN ENERGY COMPANY LIMITED Stock Kunlun Energy Company Limited
+8.38% 8.45B
ENN NATURAL GAS CO.,LTD. Stock ENN Natural Gas Co.,Ltd.
+7.37% 7.68B
CHINA RESOURCES GAS GROUP LIMITED Stock China Resources Gas Group Limited
-3.32% 7.32B
GRUPO ENERGÍA BOGOTÁ S.A. E.S.P. Stock Grupo Energía Bogotá S.A. E.S.P.
+31.32% 5.73B
NEW FORTRESS ENERGY INC. Stock New Fortress Energy Inc.
-30.56% 5.37B
UGI CORPORATION Stock UGI Corporation
+3.90% 5.36B
SOUTHWEST GAS HOLDINGS, INC. Stock Southwest Gas Holdings, Inc.
+17.79% 5.35B
Natural Gas Distribution
  1. Stock Market
  2. Equities
  3. 600617 Stock
  4. Financials Shanxi Guoxin Energy Corporation Limited