China Shenhua Energy Company Limited (1088)

Basic

  • Market Cap

    HK$650.99B

  • EV

    HK$623.65B

  • Shares Out

    19.87B

  • Revenue

    CN¥346.51B

  • Employees

    83,029

Margins

  • Gross

    36.97%

  • EBITDA

    33.33%

  • Operating

    26.92%

  • Pre-Tax

    26.12%

  • Net

    18.07%

  • FCF

    16.88%

Returns (5Yr Avg)

  • ROA

    8.25%

  • ROE

    11.48%

  • ROCE

    15.85%

  • ROIC

    13.81%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    HK$24.64

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    CN¥17.44

  • Earnings (Dil)

    CN¥3.15

  • FCF

    CN¥2.94

  • Book Value

    CN¥20.11

Growth (CAGR)

  • Rev 3Yr

    14.62%

  • Rev 5Yr

    5.89%

  • Rev 10Yr

    2.3%

  • Dil EPS 3Yr

    18.12%

  • Dil EPS 5Yr

    6.2%

  • Dil EPS 10Yr

    3.13%

  • Rev Fwd 2Yr

    -1.39%

  • EBITDA Fwd 2Yr

    -5.57%

  • EPS Fwd 2Yr

    -9.28%

  • EPS LT Growth Est

    -4.2%

Dividends

  • Yield

  • Payout

    80.92%

  • DPS

    CN¥2.55

  • DPS Growth 3Yr

    26.49%

  • DPS Growth 5Yr

    22.89%

  • DPS Growth 10Yr

    10.26%

  • DPS Growth Fwd 2Yr

    -6.91%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM

Revenues

264,101.0

241,871.0

233,263.0

335,640.0

344,533.0

346,511.0

Impairment of Oil, Gas & Mineral Properties

481.0

505.0

Total Revenues

264,101.0

241,871.0

233,263.0

335,640.0

344,533.0

346,511.0

Total Revenues % Chg.

6.2%

-8.4%

-3.6%

43.9%

2.6%

-1.9%

Cost of Goods Sold, Total

163,906.0

155,042.0

151,542.0

223,577.0

207,141.0

218,421.0

Gross Profit

100,195.0

86,829.0

81,721.0

112,063.0

137,392.0

128,090.0

Selling General & Admin Expenses, Total

10,579.0

9,628.0

9,503.0

9,700.0

10,340.0

10,313.0

Provision for Bad Debts

126.0

-28.0

275.0

21.0

-55.0

-55.0

R&D Expenses

454.0

940.0

1,362.0

2,499.0

3,722.0

3,504.0

Impairment of Oil, Gas & Mineral Properties

481.0

505.0

Other Operating Expenses

10,222.0

10,467.0

11,237.0

16,890.0

20,965.0

21,055.0

Other Operating Expenses, Total

21,381.0

21,488.0

22,882.0

29,110.0

34,972.0

34,817.0

Operating Income

78,814.0

65,341.0

58,839.0

82,953.0

102,420.0

93,273.0

Interest Expense, Total

-4,734.0

-2,899.0

-1,950.0

-2,205.0

-2,241.0

-2,373.0

Interest And Investment Income

1,479.0

1,170.0

1,684.0

2,492.0

3,071.0

2,843.0

Net Interest Expenses

-3,255.0

-1,729.0

-266.0

287.0

830.0

470.0

Income (Loss) On Equity Invest.

448.0

433.0

947.0

-874.0

2,223.0

2,991.0

Currency Exchange Gains (Loss)

-518.0

-227.0

71.0

115.0

-564.0

-564.0

Other Non Operating Income (Expenses)

-2,714.0

1,159.0

-264.0

-2,855.0

-2,554.0

-2,964.0

EBT, Excl. Unusual Items

72,775.0

64,977.0

59,327.0

79,626.0

102,355.0

93,206.0

Impairment of Goodwill

-18.0

-36.0

-56.0

-56.0

Gain (Loss) On Sale Of Investments

111.0

1,181.0

-60.0

Gain (Loss) On Sale Of Assets

5.0

1,064.0

-167.0

337.0

188.0

188.0

Asset Writedown

-782.0

-1,063.0

-963.0

-922.0

-2,833.0

-2,833.0

Other Unusual Items

-1,857.0

-167.0

2.0

EBT, Incl. Unusual Items

70,141.0

64,922.0

59,362.0

78,945.0

99,654.0

90,505.0

Income Tax Expense

15,977.0

15,145.0

15,378.0

18,161.0

14,297.0

17,383.0

Earnings From Continuing Operations

54,164.0

49,777.0

43,984.0

60,784.0

85,357.0

73,122.0

Minority Interest

-10,027.0

-8,070.0

-8,135.0

-9,362.0

-12,454.0

-10,512.0

Net Income

44,137.0

41,707.0

35,849.0

51,422.0

72,903.0

62,610.0

Net Income to Common Incl Extra Items

44,137.0

41,707.0

35,849.0

51,422.0

72,903.0

62,610.0

Net Income to Common Excl. Extra Items

44,137.0

41,707.0

35,849.0

51,422.0

72,903.0

62,610.0

Total Shares Outstanding

19,889.6

19,889.6

19,868.5

19,868.5

19,868.5

19,868.5

Weighted Avg. Shares Outstanding

19,890.0

19,890.0

19,888.0

19,869.0

19,869.0

19,869.1

Weighted Avg. Shares Outstanding Dil

19,890.0

19,890.0

19,888.0

19,869.0

19,869.0

19,869.1

EPS

2.2

2.1

1.8

2.6

3.7

3.2

EPS Diluted

2.2

2.1

1.8

2.6

3.7

3.2

EBITDA

101,774.0

85,497.0

77,698.0

102,611.0

123,532.0

115,475.5