SHANGHAI DATUN ENERGY RESOURCES CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.55 CNY | +0.34% |
|
+3.19% | +4.98% |
| Apr. 24 | Shanghai Datun Energy Resources Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Mar. 21 | Datun Energy Resources' 2023 Profit Falls 44% as Revenue Slides | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8,159 | 10,357 | 10,017 | 10,516 | - | - |
| Enterprise Value (EV) 1 | 8,159 | 10,357 | 10,017 | 10,516 | 10,516 | 10,516 |
| P/E ratio | 21.7 x | 5.95 x | 10.3 x | 11.1 x | 10.1 x | 9.39 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 0.82 x | 0.91 x | 0.95 x | 0.94 x | 0.96 x |
| EV / Revenue | - | 0.82 x | 0.91 x | 0.95 x | 0.94 x | 0.96 x |
| EV / EBITDA | - | - | - | 5.11 x | 4.76 x | 4.57 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 0.85 x | 0.79 x | 0.79 x | 0.75 x | 0.71 x |
| Nbr of stocks (in thousands) | 722,718 | 722,718 | 722,718 | 722,718 | - | - |
| Reference price 2 | 11.29 | 14.33 | 13.86 | 14.55 | 14.55 | 14.55 |
| Announcement Date | 3/24/22 | 3/23/23 | 3/20/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 12,634 | 10,978 | 11,115 | 11,210 | 10,990 |
| EBITDA 1 | - | - | - | 2,058 | 2,207 | 2,299 |
| EBIT 1 | - | 2,262 | 1,346 | 1,298 | 1,396 | 1,537 |
| Operating Margin | - | 17.9% | 12.27% | 11.68% | 12.45% | 13.99% |
| Earnings before Tax (EBT) 1 | - | 2,355 | 1,352 | 1,315 | 1,432 | 1,557 |
| Net income 1 | 373.3 | 1,740 | 969.1 | 947 | 1,039 | 1,122 |
| Net margin | - | 13.77% | 8.83% | 8.52% | 9.27% | 10.21% |
| EPS 2 | 0.5200 | 2.410 | 1.340 | 1.310 | 1.440 | 1.550 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/24/22 | 3/23/23 | 3/20/24 | - | - | - |
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) | - | 15.4% | 7.83% | 7.1% | 7.4% | 7.6% |
| ROA (Net income/ Total Assets) | - | - | - | 4.5% | 4.8% | 5% |
| Assets 1 | - | - | - | 21,044 | 21,646 | 22,440 |
| Book Value Per Share 2 | - | 16.80 | 17.50 | 18.40 | 19.40 | 20.50 |
| Cash Flow per Share | - | 5.280 | 1.910 | - | - | - |
| Capex 1 | - | 892 | 1,108 | 600 | 500 | 100 |
| Capex / Sales | - | 7.06% | 10.09% | 5.4% | 4.46% | 0.91% |
| Announcement Date | 3/24/22 | 3/23/23 | 3/20/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
14.55
CNY
Average target price
18
CNY
Spread / Average Target
+23.71%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +4.98% | 1.45B | |
| +28.60% | 109B | |
| -5.03% | 39.2B | |
| +17.95% | 34.29B | |
| +19.24% | 33.75B | |
| +26.55% | 22.19B | |
| +19.15% | 20.18B | |
| +3.93% | 9.53B | |
| +11.64% | 8.63B | |
| +18.34% | 7.38B |
- Stock Market
- Equities
- 600508 Stock
- Financials Shanghai Datun Energy Resources Co., Ltd.