Ningxia Baofeng Energy Group Co., Ltd. (600989)

Basic

  • Market Cap

    CN¥107.81B

  • EV

    CN¥127.02B

  • Shares Out

    7,313.82M

  • Revenue

    CN¥27.35B

  • Employees

    16,113

Margins

  • Gross

    27.79%

  • EBITDA

    27.6%

  • Operating

    22.26%

  • Pre-Tax

    20.16%

  • Net

    17.63%

  • FCF

    -17.98%

Returns (5Yr Avg)

  • ROA

    11.1%

  • ROE

    22.64%

  • ROCE

    22.52%

  • ROIC

    14.57%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥16.71

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥3.75

  • Earnings (Dil)

    CN¥0.66

  • FCF

    -CN¥0.67

  • Book Value

    CN¥5.03

Growth (CAGR)

  • Rev 3Yr

    21.84%

  • Rev 5Yr

    16.92%

  • Rev 10Yr

    24.36%

  • Dil EPS 3Yr

    5.71%

  • Dil EPS 5Yr

    6.77%

  • Dil EPS 10Yr

    14.5%

  • Rev Fwd 2Yr

    18.12%

  • EBITDA Fwd 2Yr

    23.66%

  • EPS Fwd 2Yr

    19.92%

  • EPS LT Growth Est

    —

Dividends

  • Yield

    —

  • Payout

    14.52%

  • DPS

    CN¥0.1

  • DPS Growth 3Yr

    -33.14%

  • DPS Growth 5Yr

    -16.05%

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    46.39%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

13,014.2

13,525.4

15,876.8

23,222.3

28,256.9

27,172.6

Other Revenues, Total

38.1

42.8

50.9

77.7

172.9

172.9

Total Revenues

13,052.3

13,568.2

15,927.7

23,299.9

28,429.8

27,345.5

Total Revenues % Chg.

6.1%

4.0%

17.4%

46.3%

22.0%

-4.4%

Cost of Goods Sold, Total

6,936.7

7,608.3

8,751.3

13,479.6

19,117.8

19,745.4

Gross Profit

6,115.6

5,959.9

7,176.4

9,820.3

9,312.0

7,600.1

Selling General & Admin Expenses, Total

781.7

881.6

1,030.2

643.5

714.0

734.0

Provision for Bad Debts

0.3

0.0

0.0

0.2

0.3

9.1

R&D Expenses

19.6

53.4

100.0

132.5

150.9

368.4

Other Operating Expenses

258.3

160.0

228.2

348.6

416.4

400.8

Other Operating Expenses, Total

1,059.9

1,095.0

1,358.4

1,124.8

1,281.6

1,512.4

Operating Income

5,055.7

4,864.9

5,818.0

8,695.5

8,030.4

6,087.8

Interest Expense, Total

-444.5

-320.0

-228.1

-173.1

-150.0

-168.2

Interest And Investment Income

19.8

45.5

49.6

48.5

25.4

34.6

Net Interest Expenses

-424.7

-274.4

-178.5

-124.6

-124.6

-133.6

Currency Exchange Gains (Loss)

-0.3

1.1

0.0

-1.8

-0.7

-0.7

Other Non Operating Income (Expenses)

-106.8

27.5

-118.4

-442.9

-359.3

35.9

EBT, Excl. Unusual Items

4,523.9

4,619.0

5,521.2

8,126.1

7,545.8

5,989.5

Gain (Loss) On Sale Of Investments

—

—

—

-0.0

—

—

Gain (Loss) On Sale Of Assets

-35.8

-8.0

-16.7

-34.7

-101.6

-46.6

Asset Writedown

—

—

—

—

—

—

Other Unusual Items

-204.8

-225.6

-255.8

29.3

-136.8

-430.4

EBT, Incl. Unusual Items

4,283.3

4,385.4

5,248.7

8,120.7

7,307.4

5,512.5

Income Tax Expense

587.8

583.6

625.9

1,050.3

1,004.9

691.8

Earnings From Continuing Operations

3,695.5

3,801.9

4,622.8

7,070.4

6,302.5

4,820.7

Minority Interest

—

—

—

—

—

—

Net Income

3,695.5

3,801.9

4,622.8

7,070.4

6,302.5

4,820.7

Net Income to Common Incl Extra Items

3,695.5

3,801.9

4,622.8

7,070.4

6,302.5

4,820.7

Net Income to Common Excl. Extra Items

3,695.5

3,801.9

4,622.8

7,070.4

6,302.5

4,820.7

Total Shares Outstanding

6,600.0

7,333.4

7,333.4

7,313.8

7,313.8

7,313.8

Weighted Avg. Shares Outstanding

6,600.0

7,075.5

7,333.4

7,320.9

7,313.8

7,299.8

Weighted Avg. Shares Outstanding Dil

6,600.0

7,075.5

7,333.4

7,320.9

7,313.8

7,299.8

EPS

0.6

0.5

0.6

1.0

0.9

0.7

EPS Diluted

0.6

0.5

0.6

1.0

0.9

0.7

EBITDA

5,819.9

5,682.5

6,916.5

10,008.4

9,426.8

7,546.9