SHANXI MEIJIN ENERGY CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.2 CNY | -1.27% |
|
+1.97% | -6.91% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 38,656 | 27,242 | 69,306 | 39,025 | 28,813 | 26,641 | - | - |
| Enterprise Value (EV) 1 | 38,656 | 28,443 | 69,306 | 39,025 | 28,813 | 26,641 | 26,641 | 26,641 |
| P/E ratio | 41 x | 39.3 x | 27.1 x | 17.7 x | 95.1 x | 103 x | 44.3 x | 47.7 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 2.74 x | 2.12 x | 3.26 x | - | - | 1.2 x | 1.06 x | 0.99 x |
| EV / Revenue | 2.74 x | 2.12 x | 3.26 x | - | - | 1.2 x | 1.06 x | 0.99 x |
| EV / EBITDA | - | 13.4 x | - | - | - | 11 x | 9.01 x | 8.49 x |
| EV / FCF | - | -19,467,168 x | - | - | - | - | - | - |
| FCF Yield | - | -0% | - | - | - | - | - | - |
| Price to Book | 4.73 x | 2.72 x | 5.58 x | - | - | 1.76 x | 1.7 x | 1.66 x |
| Nbr of stocks (in thousands) | 4,099,263 | 4,078,093 | 4,270,271 | 4,326,444 | 4,326,229 | 4,296,960 | - | - |
| Reference price 2 | 9.430 | 6.680 | 16.23 | 9.020 | 6.660 | 6.200 | 6.200 | 6.200 |
| Announcement Date | 4/14/20 | 4/6/21 | 4/27/22 | 4/25/23 | 4/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 14,090 | 12,846 | 21,288 | - | - | 22,143 | 25,137 | 26,887 |
| EBITDA 1 | - | 2,038 | - | - | - | 2,429 | 2,956 | 3,138 |
| EBIT 1 | 1,494 | 1,177 | 4,121 | - | - | 576 | 778 | 833 |
| Operating Margin | 10.61% | 9.16% | 19.36% | - | - | 2.6% | 3.1% | 3.1% |
| Earnings before Tax (EBT) 1 | 1,476 | 1,140 | 4,082 | - | - | 566 | 778 | 815 |
| Net income 1 | 955.7 | 704.5 | 2,567 | - | 289 | 281 | 596 | 562 |
| Net margin | 6.78% | 5.48% | 12.06% | - | - | 1.27% | 2.37% | 2.09% |
| EPS 2 | 0.2300 | 0.1700 | 0.6000 | 0.5100 | 0.0700 | 0.0600 | 0.1400 | 0.1300 |
| Free Cash Flow | - | -1,399 | - | - | - | - | - | - |
| FCF margin | - | -10.89% | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 4/14/20 | 4/6/21 | 4/27/22 | 4/25/23 | 4/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | 1,201 | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.5893 x | - | - | - | - | - |
| Free Cash Flow | - | -1,399 | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 12.6% | 8.27% | 21.9% | - | 1.8% | 3.8% | 3.5% |
| ROA (Net income/ Total Assets) | 4.99% | 3.13% | 9.08% | - | 0.7% | 1.5% | 1.4% |
| Assets 1 | 19,163 | 22,480 | 28,256 | - | 40,143 | 39,733 | 40,143 |
| Book Value Per Share 2 | 1.990 | 2.450 | 2.910 | - | 3.530 | 3.650 | 3.740 |
| Cash Flow per Share | 0.4700 | 0.3000 | 1.150 | - | - | - | - |
| Capex 1 | 911 | 2,618 | - | - | 1,950 | 1,650 | 1,450 |
| Capex / Sales | 6.47% | 20.38% | - | - | 8.81% | 6.56% | 5.39% |
| Announcement Date | 4/14/20 | 4/6/21 | 4/27/22 | 4/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
6.2
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -6.91% | 3.69B | |
| -15.29% | 3.73B | |
| -3.31% | 3.35B | |
| +4.61% | 3.34B | |
| +12.85% | 2.05B | |
| -36.08% | 1.25B | |
| -19.64% | 1.02B | |
| -4.00% | 867M | |
| -24.62% | 672M | |
| -30.86% | 642M |
- Stock Market
- Equities
- 000723 Stock
- Financials Shanxi Meijin Energy Co.,Ltd.