investorscraft@gmail.com

Intrinsic ValueShanxi Coal International Energy Group Co.,Ltd (600546.SS)

Previous Close$11.28
Intrinsic Value
Upside potential
Previous Close
$11.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shanxi Coal International Energy Group operates as a pivotal coal and coke energy enterprise, primarily within China but with international reach. Its core revenue model is built on the mining and distribution of various coal types, including thermal, coking, anthracite, and semi-anthracite, which are essential inputs for power generation and steel production. The company further diversifies its operations through an integrated shipping and transportation business, enhancing its logistical capabilities and providing a more comprehensive service offering. As a subsidiary of the state-affiliated Shanxi Coal Imp. & Exp. Group, it benefits from a strong provincial foothold in a key mining region, granting it significant scale and resource access. This positions the firm as a substantial player in the industrial distribution sector, catering to the enduring demand from heavy industry and energy sectors despite global shifts towards renewable sources.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 29.6 billion for the period. This top-line performance translated into a solid net income of CNY 2.27 billion, demonstrating effective cost management and operational efficiency within the capital-intensive mining and distribution industry, yielding a healthy profit margin.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 1.14, reflecting strong earnings power. The firm generated substantial operating cash flow of CNY 3.74 billion, which comfortably covered capital expenditures of CNY 1.90 billion, indicating sound capital allocation and the ability to self-fund growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 6.43 billion. This provides a significant buffer against its total debt of CNY 5.21 billion, suggesting a conservative financial structure and low near-term solvency risk for the company.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.69. This represents a substantial payout, indicating a commitment to returning capital to investors alongside its operational growth trajectory in the energy sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 19.82 billion, the market valuation appears to reflect the company's established position and cash-generative operations. A beta of -0.064 suggests the stock has exhibited a very low correlation, and at times an inverse relationship, with broader market movements.

Strategic Advantages And Outlook

Its strategic advantage lies in its vertical integration, from mining to transportation, and its backing by a major state-owned parent group. The outlook remains tied to domestic energy and industrial policy, though its diversified coal portfolio provides some resilience against sector-specific demand shifts.

Sources

Company FilingsShanghai Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount