Stock 600777 SHANDONG XINCHAO ENERGY CORPORATION LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shandong Xinchao Energy Corporation Limited

Equities

600777

CNE000000NJ0

Oil & Gas Exploration and Production

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
2.27 CNY -0.87% Intraday chart for Shandong Xinchao Energy Corporation Limited -10.63% -25.82%
Jan. 12 Beijing Shengbang Kehua Trading Co., Ltd. acquired 5.51% stake in Shandong Xinchao Energy Corporation Limited from Beijing CICC Junhe Venture Capital Center (Limited Partnership). CI
2023 Shandong Xinchao Energy Corporation Limited Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 25,162 12,989 14,281 10,473 15,505 14,825
Enterprise Value (EV) 1 27,796 18,457 21,880 17,334 24,467 21,153
P/E ratio 52.5 x 21.6 x 13.2 x -3.94 x 42.5 x 4.74 x
Yield - - - - - -
Capitalization / Revenue 17.3 x 2.86 x 2.45 x 2.63 x 3.41 x 1.68 x
EV / Revenue 19.1 x 4.07 x 3.76 x 4.35 x 5.39 x 2.39 x
EV / EBITDA 29.6 x 7.46 x 5.28 x 6.38 x 6.83 x 2.83 x
EV / FCF -23.5 x -5.77 x -11.3 x 19.6 x -13.1 x 9.02 x
FCF Yield -4.25% -17.3% -8.86% 5.1% -7.66% 11.1%
Price to Book 1.86 x 0.88 x 0.89 x 0.84 x 1.27 x 0.88 x
Nbr of stocks (in thousands) 6,800,496 6,800,496 6,800,496 6,800,496 6,800,496 6,800,496
Reference price 2 3.700 1.910 2.100 1.540 2.280 2.180
Announcement Date 4/26/18 4/26/19 3/30/20 4/29/21 4/29/22 4/28/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 1,453 4,537 5,819 3,987 4,541 8,837
EBITDA 1 940.5 2,475 4,147 2,719 3,581 7,474
EBIT 1 555.8 1,042 2,080 -2,601 1,641 5,068
Operating Margin 38.25% 22.98% 35.74% -65.24% 36.15% 57.34%
Earnings before Tax (EBT) 1 301.7 1,115 1,383 -3,154 599.8 4,109
Net income 1 366.5 600.7 1,078 -2,656 365.2 3,128
Net margin 25.23% 13.24% 18.52% -66.62% 8.04% 35.4%
EPS 2 0.0705 0.0883 0.1585 -0.3906 0.0537 0.4600
Free Cash Flow 1 -1,183 -3,198 -1,939 883.8 -1,873 2,346
FCF margin -81.4% -70.49% -33.32% 22.17% -41.25% 26.55%
FCF Conversion (EBITDA) - - - 32.51% - 31.39%
FCF Conversion (Net income) - - - - - 75.01%
Dividend per Share - - - - - -
Announcement Date 4/26/18 4/26/19 3/30/20 4/29/21 4/29/22 4/28/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 2,634 5,468 7,599 6,861 8,962 6,328
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.801 x 2.209 x 1.833 x 2.524 x 2.502 x 0.8467 x
Free Cash Flow 1 -1,183 -3,198 -1,939 884 -1,873 2,346
ROE (net income / shareholders' equity) 3.85% 4.23% 6.97% -18.6% 2.96% 21.5%
ROA (Net income/ Total Assets) 2.67% 2.92% 4.89% -6.35% 4.19% 11%
Assets 1 13,712 20,590 22,050 41,803 8,708 28,401
Book Value Per Share 2 1.990 2.180 2.370 1.830 1.800 2.480
Cash Flow per Share 2 0.1400 0.0600 0.1200 0.1200 0.1200 0.2200
Capex 1 2,465 6,331 5,078 1,851 4,897 3,655
Capex / Sales 169.66% 139.56% 87.27% 46.42% 107.83% 41.36%
Announcement Date 4/26/18 4/26/19 3/30/20 4/29/21 4/29/22 4/28/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Oil & Gas Exploration and Production

1st Jan change Capi.
SHANDONG XINCHAO ENERGY CORPORATION LIMITED Stock Shandong Xinchao Energy Corporation Limited
-25.82% 2.13B
CHEVRON CORPORATION Stock Chevron Corporation
+11.22% 306B
CONOCOPHILLIPS Stock ConocoPhillips
+12.21% 153B
CNOOC LIMITED Stock CNOOC Limited
+51.38% 124B
CANADIAN NATURAL RESOURCES LIMITED Stock Canadian Natural Resources Limited
+22.70% 83.43B
EOG RESOURCES, INC. Stock EOG Resources, Inc.
+12.20% 78.06B
PIONEER NATURAL RESOURCES COMPANY Stock Pioneer Natural Resources Company
+19.56% 62.81B
OCCIDENTAL PETROLEUM CORPORATION Stock Occidental Petroleum Corporation
+13.52% 60.08B
HESS CORPORATION Stock Hess Corporation
+12.74% 49.91B
DIAMONDBACK ENERGY, INC. Stock Diamondback Energy, Inc.
+33.97% 37.05B
Other Oil & Gas Exploration and Production
  1. Stock Market
  2. Equities
  3. 600777 Stock
  4. Financials Shandong Xinchao Energy Corporation Limited