Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  SHENZHEN STOCK EXCHANGE  >  Shanxi Xishan Coal and Electricity Power    000983   CNE0000013Y5

SHANXI XISHAN COAL AND ELECTRICITY POWER

(000983)
  Report  
No quotes available
-- CNY   --.--%
SummaryRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 19 611 28 655 32 271 33 922 32 893 33 114
EBITDA 2 655 4 761 5 521 6 604 5 801 5 680
Operating profit (EBIT) 734 2 744 3 248 3 992 3 535 3 498
Pre-Tax Profit (EBT) 703 2 683 3 230 3 478 3 362 3 689
Net income 434 1 569 1 802 2 090 1 996 1 991
P/E ratio - - - 9,15x 9,54x 8,86x
EPS ( CNY ) 0,14 0,50 0,57 0,66 0,64 0,68
Dividend per Share ( CNY ) 0,01 0,04 0,30 0,33 0,27 0,28
Yield - - - 5,46% 4,44% 4,60%
Reference price ( CNY ) - - - 6,070 6,070 6,070
Announcement Date 03/21/2017
12:14am
04/23/2018
05:16pm
04/22/2019
03:16pm
- - -
Finances - Leverage
Actuals in M CNY Estimates in M CNY
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 14 836 16 296 13 771 11 798 13 873 14 435
Finance - - - - - -
Operating income (EBITDA) 2 655 4 761 5 521 6 604 5 801 5 680
Leverage
(Debt/EBITDA)
5,59x 3,42x 2,49x 1,79x 2,39x 2,54x
Capital Expenditure 2 600 2 304 3 029 885 1 794 1 799
Book Value Per Share (BVPS) ( CNY ) 5,21 5,69 6,28 6,71 7,09 7,50
Cash Flow per Share ( CNY ) 0,83 1,72 2,27 1,50 2,20 1,81
Announcement Date 03/21/2017
12:14am
04/23/2018
05:16pm
04/22/2019
03:16pm
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 19 128 M CNY -
Entreprise Value (EV) 30 926 M CNY 33 001 M CNY
Valuation 2019e 2020e
P/E ratio (Price / EPS) 9,15x 9,54x
Capitalization / Revenue 0,56x 0,58x
EV / Revenue 0,91x 0,94x
EV / EBITDA 4,68x 5,33x
Yield (DPS / Price) 5,46% 4,44%
Price to book (Price / BVPS) 0,90x 0,86x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 11,8% 10,7%
Operating Leverage (Delta EBIT / Delta Sales) 4,47x -3,77x
Net Margin (Net Profit / Revenue) 6,16% 6,07%
ROA (Net Profit / Asset) 3,09% 3,10%
ROE (Net Profit / Equities) 9,88% 8,85%
Rate of Dividend 50,0% 42,4%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   2,61% 5,45%
Cash Flow / Sales 13,9% 21,1%
Capital Intensity (Assets / Sales) 2,00x 1,96x
Financial Leverage (Net Debt / EBITDA) 1,79x 2,39x
EPS & Dividend