XINJIANG TIANFU ENERGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.68 CNY | -0.70% |
|
+2.90% | -12.75% |
| May. 01 | Xinjiang Tianfu Energy's Unit Bags Engineering Projects for 510 Million Yuan | MT |
| Apr. 12 | Xinjiang Tianfu Energy Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 7,369 | 5,964 | 8,978 | 7,833 | - | - |
| Enterprise Value (EV) 1 | 7,369 | 5,964 | 8,978 | 7,833 | 7,833 | 7,833 |
| P/E ratio | -165 x | -30 x | 19.1 x | 11.8 x | 9.16 x | 6.93 x |
| Yield | - | - | - | 4.23% | 5.46% | 7.22% |
| Capitalization / Revenue | - | - | - | 0.83 x | 0.8 x | 0.8 x |
| EV / Revenue | - | - | - | 0.83 x | 0.8 x | 0.8 x |
| EV / EBITDA | - | - | - | 2.9 x | 2.59 x | 2.27 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | - | - | 1.01 x | 0.96 x | 0.9 x |
| Nbr of stocks (in thousands) | 1,151,415 | 1,151,415 | 1,379,033 | 1,379,033 | - | - |
| Reference price 2 | 6.400 | 5.180 | 6.510 | 5.680 | 5.680 | 5.680 |
| Announcement Date | 4/14/22 | 4/17/23 | 4/12/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | 9,427 | 9,742 | 9,805 |
| EBITDA 1 | - | - | - | 2,697 | 3,021 | 3,458 |
| EBIT 1 | - | - | - | 874 | 1,114 | 1,486 |
| Operating Margin | - | - | - | 9.27% | 11.44% | 15.16% |
| Earnings before Tax (EBT) 1 | - | - | - | 873 | 1,113 | 1,485 |
| Net income 1 | -44.83 | -198.6 | 430.9 | 668 | 852 | 1,136 |
| Net margin | - | - | - | 7.09% | 8.75% | 11.59% |
| EPS 2 | -0.0389 | -0.1725 | 0.3406 | 0.4800 | 0.6200 | 0.8200 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 0.2400 | 0.3100 | 0.4100 |
| Announcement Date | 4/14/22 | 4/17/23 | 4/12/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | 8.6% | 10.4% | 13% |
| ROA (Net income/ Total Assets) | - | - | - | 2.8% | 3.4% | 4.6% |
| Assets 1 | - | - | - | 23,857 | 25,059 | 24,696 |
| Book Value Per Share 2 | - | - | - | 5.620 | 5.930 | 6.340 |
| Cash Flow per Share 2 | - | - | - | 1.300 | 2.610 | 1.680 |
| Capex 1 | - | - | - | 2,521 | 1,721 | 1,521 |
| Capex / Sales | - | - | - | 26.74% | 17.67% | 15.51% |
| Announcement Date | 4/14/22 | 4/17/23 | 4/12/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
5.68
CNY
Average target price
7.68
CNY
Spread / Average Target
+35.21%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -12.75% | 1.08B | |
| +22.71% | 14.63B | |
| +10.10% | 4.95B | |
| +12.09% | 4.75B | |
| -6.25% | 3.87B | |
| +8.63% | 3.58B | |
| +1.83% | 2.35B | |
| -23.42% | 2.07B | |
| +31.77% | 1.79B | |
| +38.72% | 1.74B |
- Stock Market
- Equities
- 600509 Stock
- Financials Xinjiang Tianfu Energy Co., Ltd.
