Financials Xi'an Shaangu Power Co., Ltd.
Equities
601369
CNE100000QS3
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.73 CNY | -2.01% |
|
+0.66% | +7.19% |
| Dec. 04 | Xi'an Shaangu Power Injects Additional Capital in Hong Kong Subsidiary | MT |
| 25-10-24 | Xi'an Shaangu Power Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2025 | CI |
Projected Income Statement: Xi'an Shaangu Power Co., Ltd.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 8,065 | - | 10,766 | 10,143 | 10,277 | 11,011 | 12,234 | 13,455 |
| Change | - | - | - | -5.79% | 1.32% | 7.14% | 11.11% | 9.98% |
| EBITDA 1 | 1,208 | - | - | 1,634 | 1,531 | 1,590 | 1,794 | 2,048 |
| Change | - | - | - | - | -6.31% | 3.84% | 12.83% | 14.16% |
| EBIT 1 | 936.3 | - | 1,232 | 1,337 | 1,405 | 1,472 | 1,639 | 1,873 |
| Change | - | - | - | 8.5% | 5.09% | 4.77% | 11.35% | 14.28% |
| Interest Paid | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 943.1 | - | 1,299 | 1,356 | 1,409 | 1,479 | 1,646 | 1,880 |
| Change | - | - | - | 4.42% | 3.88% | 4.97% | 11.29% | 14.22% |
| Net income 1 | 684.9 | 857.6 | 968.4 | 1,020 | 1,042 | 1,093 | 1,216 | 1,390 |
| Change | - | 25.22% | 12.92% | 5.36% | 2.09% | 4.94% | 11.25% | 14.31% |
| Announcement Date | 4/9/21 | 4/27/22 | 4/19/23 | 3/26/24 | 3/25/25 | - | - | - |
1CNY in Million
Estimates
Forecast Balance Sheet: Xi'an Shaangu Power Co., Ltd.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Announcement Date | 4/9/21 | 4/27/22 | 4/19/23 | 3/26/24 | 3/25/25 | - | - | - |
Estimates
Cash Flow Forecast: Xi'an Shaangu Power Co., Ltd.
| Fiscal Period: December | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| CAPEX 1 | 281.5 | 458.8 | 521.6 | 214 | 227 | 367.3 | 363.6 |
| Change | - | - | 13.7% | -58.98% | 6.06% | 61.82% | -0.99% |
| Free Cash Flow (FCF) 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Announcement Date | 4/9/21 | 4/19/23 | 3/26/24 | 3/25/25 | - | - | - |
1CNY in Million
Estimates
Forecast Financial Ratios: Xi'an Shaangu Power Co., Ltd.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | 14.98% | - | - | 16.11% | 14.9% | 14.44% | 14.66% | 15.22% |
| EBIT Margin (%) | 11.61% | - | 11.44% | 13.18% | 13.67% | 13.37% | 13.4% | 13.92% |
| EBT Margin (%) | 11.69% | - | 12.07% | 13.37% | 13.71% | 13.43% | 13.45% | 13.97% |
| Net margin (%) | 8.49% | - | 8.99% | 10.06% | 10.14% | 9.93% | 9.94% | 10.33% |
| FCF margin (%) | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - |
Profitability | ||||||||
| ROA | 3.14% | - | - | - | 4.09% | - | - | - |
| ROE | 10.18% | - | 12.51% | 12.15% | 11.83% | 11.67% | 12.32% | 13.16% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 3.49% | - | 4.26% | 5.14% | 2.08% | 2.06% | 3% | 2.7% |
| CAPEX / EBITDA (%) | 23.31% | - | - | 31.92% | 13.98% | 14.27% | 20.47% | 17.76% |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - |
Items per share | ||||||||
| Cash flow per share 1 | 0.6996 | - | 0.5272 | 0.7826 | 0.6654 | 1.34 | 0.93 | 1.35 |
| Change | - | - | - | 48.44% | -14.98% | 101.38% | -30.6% | 45.16% |
| Dividend per Share 1 | 0.28 | - | - | - | 0.27 | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Book Value Per Share 1 | 4.152 | - | 4.72 | 5.064 | 5.14 | 5.51 | 5.77 | 6.12 |
| Change | - | - | - | 7.27% | 1.5% | 7.21% | 4.72% | 6.07% |
| EPS 1 | 0.4085 | 0.5121 | 0.5623 | 0.5906 | 0.6038 | 0.63 | 0.71 | 0.81 |
| Change | - | 25.36% | 9.8% | 5.03% | 2.24% | 4.34% | 12.7% | 14.08% |
| Nbr of stocks (in thousands) | 1,677,960 | 1,726,773 | 1,727,754 | 1,727,191 | 1,725,599 | 1,723,474 | 1,723,474 | 1,723,474 |
| Announcement Date | 4/9/21 | 4/27/22 | 4/19/23 | 3/26/24 | 3/25/25 | - | - | - |
1CNY
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 17x | 15.1x |
| PBR | 1.95x | 1.86x |
| EV / Sales | 1.68x | 1.51x |
| Yield | - | - |
More valuation ratios
* Estimated data
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
10.73CNY
Average target price
13.68CNY
Spread / Average Target
+27.49%
Annual profits - Rate of surprise
- Stock Market
- Equities
- 601369 Stock
- Financials Xi'an Shaangu Power Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
