Stock 002128 INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Inner Mongolia Dian Tou Energy Corporation Limited

Equities

002128

CNE100000098

Aluminum

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
21.07 CNY +1.49% Intraday chart for Inner Mongolia Dian Tou Energy Corporation Limited +8.66% +47.65%
Apr. 28 Inner Mongolia Dian Tou Energy Corporation Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 26 Inner Mongolia Dian Tou Energy Corporation Limited Proposes Final Cash Dividend CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 16,641 21,022 28,535 23,712 31,987 47,230 - -
Enterprise Value (EV) 1 16,641 21,022 28,535 23,712 31,987 47,230 47,230 47,230
P/E ratio 6.77 x 10.1 x 8.03 x 5.96 x 6.76 x 9.78 x 9.22 x 8.78 x
Yield 4.62% 3.66% 3.37% 4.05% 4.77% 3.63% 3.45% 4.22%
Capitalization / Revenue 0.87 x 1.05 x 1.16 x 0.89 x 1.19 x 1.65 x 1.56 x 1.46 x
EV / Revenue 0.87 x 1.05 x 1.16 x 0.89 x 1.19 x 1.65 x 1.56 x 1.46 x
EV / EBITDA - 3.87 x - - 3.9 x 5.38 x 5.04 x 4.79 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.03 x 1.2 x 1.4 x 1.01 x 1.04 x 1.37 x 1.29 x 1.14 x
Nbr of stocks (in thousands) 1,921,573 1,921,573 1,921,573 1,921,573 2,241,573 2,241,573 - -
Reference price 2 8.660 10.94 14.85 12.34 14.27 21.07 21.07 21.07
Announcement Date 2/26/20 2/26/21 4/14/22 4/25/23 4/25/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 19,155 20,074 24,649 26,793 26,846 28,675 30,249 32,426
EBITDA 1 - 5,428 - - 8,207 8,777 9,369 9,859
EBIT 1 3,255 3,334 5,746 - 5,913 6,501 6,998 7,389
Operating Margin 16.99% 16.61% 23.31% - 22.02% 22.67% 23.13% 22.79%
Earnings before Tax (EBT) 1 3,217 3,298 5,621 - 5,852 6,423 6,930 7,328
Net income 1 2,466 2,071 3,560 3,987 4,560 4,833 5,115 5,376
Net margin 12.88% 10.32% 14.44% 14.88% 16.98% 16.85% 16.91% 16.58%
EPS 2 1.280 1.080 1.850 2.070 2.110 2.155 2.285 2.400
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.4000 0.4000 0.5000 0.5000 0.6800 0.7650 0.7267 0.8900
Announcement Date 2/26/20 2/26/21 4/14/22 4/25/23 4/25/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q3 2022 Q4 2023 Q1 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 6,653 7,172 - 6,925 6,844 7,115 7,345 6,735 6,520 7,230
EBITDA - - - - - - - - - -
EBIT - - - - - - - - - -
Operating Margin - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - -
Net income - - 928.8 - - - - - - -
Net margin - - - - - - - - - -
EPS 2 0.3500 0.7900 0.4900 0.3700 0.8100 0.4400 0.8700 0.4600 0.4800 0.4900
Dividend per Share - - - - - - - - - -
Announcement Date 4/14/22 4/26/22 10/25/22 4/25/23 4/27/23 4/25/24 4/28/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 15.9% 12.3% 18.8% 18.2% 16.2% 14.1% 14.3% 13%
ROA (Net income/ Total Assets) 7.51% 6.07% 9.87% 9.17% - 9.27% 9.13% 9.08%
Assets 1 32,861 34,143 36,051 43,500 - 52,133 56,047 59,207
Book Value Per Share 2 8.400 9.150 10.60 12.20 13.80 15.30 16.30 18.50
Cash Flow per Share 2 1.800 3.280 3.300 4.430 3.070 3.520 3.470 4.100
Capex 1 2,507 2,794 3,337 - 7,785 6,126 6,295 6,252
Capex / Sales 13.09% 13.92% 13.54% - 29% 21.36% 20.81% 19.28%
Announcement Date 2/26/20 2/26/21 4/14/22 4/25/23 4/25/24 - - -
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

Ratings for Inner Mongolia Dian Tou Energy Corporation Limited

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
21.07
Average target price
-
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Aluminum

1st Jan change Capi.
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED Stock Inner Mongolia Dian Tou Energy Corporation Limited
+47.65% 6.43B
HINDALCO INDUSTRIES LIMITED Stock Hindalco Industries Limited
+4.72% 17.31B
ALUMINUM CORPORATION OF CHINA LIMITED Stock Aluminum Corporation of China Limited
+34.10% 16.21B
NORSK HYDRO ASA Stock Norsk Hydro ASA
+0.73% 12.75B
ALCOA CORPORATION Stock Alcoa Corporation
+4.56% 6.76B
HENAN SHENHUO COAL INDUSTARY AND ELECTRICITY POWER CORPORATION LIMITED Stock Henan Shenhuo Coal Industary and Electricity Power Corporation Limited
+29.23% 6.72B
EN+ GROUP INTERNATIONAL Stock En+ Group International
-.--% 5.94B
NATIONAL ALUMINIUM COMPANY LIMITED Stock National Aluminium Company Limited
+40.39% 4.15B
SHENZHEN KEDALI INDUSTRY CO., LTD. Stock Shenzhen Kedali Industry Co., Ltd.
+12.86% 3.61B
CONSTELLIUM SE Stock Constellium SE
-0.45% 3.04B
Other Aluminum
  1. Stock Market
  2. Equities
  3. 002128 Stock
  4. Financials Inner Mongolia Dian Tou Energy Corporation Limited