investorscraft@gmail.com

Intrinsic ValueShaanxi Coal Industry Company Limited (601225.SS)

Previous Close$22.28
Intrinsic Value
Upside potential
Previous Close
$22.28

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

Shaanxi Coal Industry operates as a vertically integrated coal mining enterprise focused on the exploration, production, washing, processing, and sale of thermal, chemical, and metallurgical coal in China and internationally. The company's core revenue model derives from extracting and processing coal from its strategically located properties in Northern Shaanxi and Binhuang regions, marketing premium products under established brand names including Huangling, Yuhua, and Hongliulin. As a subsidiary of Shaanxi Coal and Chemical Industry Group, the company benefits from integrated operations within China's energy value chain, serving power generation, industrial chemical production, and steel manufacturing sectors. Its market position is strengthened by access to high-quality coal reserves and established distribution networks, positioning it as a significant regional player in China's coal industry despite increasing environmental transition pressures.

Revenue Profitability And Efficiency

The company generated CNY 184.1 billion in revenue with net income of CNY 22.4 billion, demonstrating strong profitability in the coal sector. Operating cash flow of CNY 42.4 billion significantly exceeded capital expenditures of CNY 13.9 billion, indicating efficient cash generation from core operations. The substantial operating cash flow relative to capital investment reflects effective operational management and favorable market conditions for coal products.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 2.31 reflects solid earnings generation capacity supported by the company's scale and operational efficiency. The significant operating cash flow of CNY 42.4 billion provides strong internal funding for both operational needs and strategic investments. The company maintains capital efficiency through disciplined expenditure management while sustaining production capacity and reserve development.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with CNY 29.7 billion in cash and equivalents against total debt of CNY 16.1 billion, indicating strong financial flexibility. The conservative debt level relative to cash reserves and operating cash flow generation provides substantial financial stability. This conservative leverage position supports resilience during commodity price cycles and regulatory changes affecting the coal industry.

Growth Trends And Dividend Policy

The company demonstrates shareholder returns through a dividend per share of CNY 1.348, reflecting a commitment to capital distribution. Growth prospects are influenced by China's energy demand patterns and coal market dynamics, though long-term trends face transition risks. The balance between reinvestment and shareholder returns appears managed to sustain operations while providing investor compensation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 197.7 billion, the company trades at meaningful multiples reflecting its position in China's energy sector. The low beta of 0.158 suggests relative stability compared to broader market movements, possibly indicating perceived defensive characteristics. Valuation metrics likely incorporate both current coal market conditions and longer-term energy transition considerations.

Strategic Advantages And Outlook

Strategic advantages include prime coal reserves in Northern Shaanxi, established brand recognition, and vertical integration within the Shaanxi Coal and Chemical Industry Group. The outlook remains tied to China's energy policy evolution, domestic coal demand patterns, and the pace of energy transition. Operational efficiency and financial strength provide flexibility to navigate market changes and regulatory developments in the coal sector.

Sources

Company financial reportsStock exchange disclosuresCorporate website information

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