Data is not available at this time.
Shan Xi Huayang Group New Energy Co., Ltd. operates as a diversified energy company with a core focus on coal mining, processing, and sales, serving critical industries including electricity generation, fertilizer production, metallurgy, and construction. Its revenue model is anchored in the extraction and sale of coal, supplemented by power generation, thermal energy provision, transportation services, and equipment leasing, creating a vertically integrated operation that leverages its resource base. The company holds a significant position within China's domestic energy sector, operating as a subsidiary of Huayang New Material Technology Group, and its strategic rebranding in 2021 to include 'New Energy' reflects an evolving focus while maintaining its established industrial customer base and market presence in a vital, though transitioning, segment of the economy.
The company reported robust revenue of approximately CNY 25.1 billion for the period. Profitability was strong, with net income reaching CNY 2.22 billion, translating to a healthy net margin. Operational cash flow generation was positive at CNY 3.49 billion, indicating effective conversion of earnings into cash, though this was overshadowed by substantial capital investment activities during the year.
Diluted earnings per share stood at CNY 0.59, demonstrating solid earnings power. However, significant capital expenditures of CNY -13.4 billion indicate a period of heavy investment, potentially for expansion or operational upgrades. This substantial outlay suggests a focus on long-term asset development rather than short-term capital efficiency metrics.
The balance sheet shows a strong liquidity position with cash and equivalents of CNY 11.6 billion. Total debt is reported at CNY 21.8 billion, which is a considerable obligation. The relationship between its cash holdings and debt levels will be a key factor in assessing its overall financial leverage and health moving forward.
The massive capital expenditure figure points towards a clear growth and investment strategy. The company also demonstrates a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.309. This combination suggests a balanced approach between funding future growth and providing current income to investors.
With a market capitalization of approximately CNY 25.5 billion, the market valuation appears to be closely aligned with the company's annual revenue. A beta of 0.324 indicates the stock has historically been less volatile than the broader market, which may reflect its established position in a essential industry.
The company's key advantages include its vertical integration, diverse industrial customer base, and strategic backing from its parent group. The rebranding to include 'New Energy' suggests a strategic pivot to align with national energy transition goals, potentially positioning it for future opportunities beyond traditional coal, though this evolution carries inherent execution risks.
Company DescriptionProvided Financial Data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |