HKEX: 1898 - China Coal Energy Company Limited

Rentabilidade por seis meses: -11.35%
Rendimento de dividendos: +5.20%
Setor: Energy

Relatórios China Coal Energy Company Limited

Relatórios

2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link link link


Capitalização

2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Капитализация, млрд ¥
37.22 48 16.49 42.25 28.78 57.04 83.5 81.66 104.67 58.65 14.09
Выручка, млрд ¥
59.27 60.66 81.51 104.14 129.29 140.96 231.13 194.76 192.97 192.97 177.82 8.34
Чистая прибыль, млрд ¥
-3.27 1.72 3.37 4.41 6.2 5.35 13.28 22.41 19.53 19.53 13.35 25.79
EV, млрд ¥
99.7 112.33 72.17 90.52 88.14 59.31 68.3 63.89 91.23 74.03 -6.73
EBIT, млрд ¥
2.92 0.8089 13.99 9.52 11.43 14.71 15.51 29.27 40.41 36.48 27.28 19.92
EBITDA, млрд ¥
16.47 20.53 26.63 26.89 40.29 49.64 47.58 47.21 38.21 12.31
Баланс стоимость, млрд ¥
83.71 86.07 89.3 91.95 97.05 100.66 113.79 130.76 144.12 144.12 117.28 8.23
FCF, млрд ¥
9.3 10.99 11.04 12.32 37.68 33.88 25.39 25.39 24.06 18.12
Операционный денежный поток, млрд ¥
7.28 12.07 17.55 20.43 21.98 22.63 48.11 43.63 42.97 42.97 35.86 14.35
Операционная прибыль, млрд ¥
0.0432 6.14 9.3 11.77 15.18 15.05 29.91 40.41 33.1 33.45 26.73 16.87
Операционные расходы, млрд ¥
58.46 54.5 70.99 92.26 114.39 125.37 201.22 12.85 14.92 159.51 93.75 -33.46
CAPEX, млрд ¥
11.44 9.02 8.58 9.43 10.95 10.31 10.43 9.76 17.57 17.57 11.80 9.92


Balanço Patrimonial

2007 2008 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Наличность, млрд ¥
11.2 9.92 10.18 23.86 12.14 15.04 72.92 91.03 91.54 91.54 56.53 49.79
Short Term Investments ¥
2.09 0.3 0.1 18.36 6.9 3.52 5.93 0 0.4942 57.73 7.04 -51.47
Long term investments ¥
12.15 15.23 18.75 19.58 22.58 24.55 26.66 22.42 7.29
Total Receivables ¥
9.68 18.26 20.63 20.2 18.95 7.22 7.77 21.63 17.72 7.12 14.66 -1.33
Total Current Assets ¥
62.02 44.57 49.59 54.98 55.11 62.26 104.99 123.91 119.67 119.67 93.19 16.78
Чистые активы, млрд ¥
128.94 127.22 129.66 131.37 129.77 133.8 128.67 126.86 123.91 126.86 128.60 -0.92
Активы, млрд ¥
258.03 242.7 252 264.27 272.55 281.57 321.74 340.11 349.36 349.36 313.07 5.09
Short Term Debt ¥
2 3 3 6.31 4.11 1.67 0.5815 31.37 21.87 0.1226 11.92 39.70
Long Term Debt ¥
80.38 69.4 71.5 73.23 56.31 72.73 74.62 53.68 50.36 50.36 61.54 -2.21
Задолженность, млрд ¥
174.32 156.62 162.7 172.32 175.5 180.91 179.34 175.05 166.58 166.58 175.48 -1.04
Чистый долг, млрд ¥
58.18 55.68 34.68 37.67 2.27 -6.8 -18.6 9.84 -188.28
Долг, млрд ¥
82.38 72.4 74.5 79.54 60.42 74.4 75.2 84.23 72.94 83.73 73.44 3.84
Interest income ¥
3.61 3.12 2.2 1.84 2.14 3.36 0.1146 1.66 0.105 1.48 -45.28
Расходы на обслуживание долга ¥
4.36 4.88 4.67 4.09 3.41 3.06 3.06 4.02 -8.91
Чист. проц. доходы, млрд ¥
-3.73 -3.24 -3.67 -4.74 -4.52 -3.95 -3.73 -2.97 0.1151 -3.9820 -8.93
Goodwill ¥
0.0061 0.0061 0.0061 0.0061 0.0061 0.0061 0.0061 0.0061 0.0061 0.00
Амортизация, млрд ¥
9.61 9.9 10.62 9.23 11.1 10.09 2.92
Себестоимость, млрд ¥
55.17 50.64 65.91 85.88 108.3 120.5 189.08 145.83 144.6 144.6 141.66 5.95
Товарно материальные запасы ¥
6.83 7.39 7.66 8.28 8.17 7.06 8.19 9.35 8.73 8.73 8.30 1.33


Promoção

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média de 5 anos CAGR 5
EPS -0.2624 0.13 0.18 0.21 0.5212 0.4 1.05 1.7 1.47 1.47 1.03 23.04
Цена акции ао 3.53 3.08 3.09 2.33 4.5 6.35 7.1 9.27 8.12 8.12 7.07 12.53
Число акций ао, млн 10298.54 12646.9 4864.88 13258.66 13258.66 13258.66 13217.78 13258.66 13258.66 13250.48 0.00
FCF/акцию 0.7352 2.26 0.8325 0.9296 2.84 2.56 1.92 1.92 1.82 18.19


Eficiência

2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
ROE, % -3.9 1.99 3.77 4.79 6.39 5.32 11.67 18.33 14.21 14.23 14.16 11.18 17.33
ROA, % -1.27 0.7071 1.34 1.67 2.27 1.9 4.13 6.77 5.67 5.67 6.66 4.15 20.09
ROIC, % 4.41 3.93 -1.77 4.78 5.42 5.97 7.78 6.85 10.19 14.5 9.06 19.42
ROS, % 4.13 4.23 4.79 3.8 5.75 11.51 10.12 10.12 10.12 10.12 11.13 9.52 11.97
ROCE, % 16.25 10.67 12.43 15.15 15.41 20.56 17.19 14.52 0 0 0.00 16.57 -0.85
Ebit margin, % 13.68 12.09 14.56 20.75 18.9 0 0 16.00 6.68
Рентаб EBITDA, % 20.21 19.71 20.6 19.08 17.43 25.49 24.66 24.47 24.47 27.15 22.23 5.10
Чистая рентаб, % -5.51 2.83 4.13 4.23 4.79 3.8 5.75 11.51 10.12 10.12 11.13 7.19 16.14
Operation Margin, % 11.4 11.31 11.74 10.68 12.94 20.75 17.15 17.34 17.34 17.34 17.64 17.10 6.03
Доходность FCF, % 19.37 66.62 26.13 42.83 66.06 40.57 31.09 41.34 3.54


Chances

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
P/E
21.69 14.26 3.74 6.82 5.38 4.29 3.35 4.22 4.22 6.68 4.81 -9.15
P/BV
0.4324 0.5375 0.1793 0.4353 0.2859 0.5013 0.455 0.4513 0.4513 0.72 0.4258 0.72
P/S
0.6135 0.5889 0.1583 0.3268 0.2042 0.2468 0.3856 0.4275 0.4275 0.65 0.3182 5.52
P/FCF
5.16 1.5 3.83 2.34 1.51 2.46 3.22 4.12 4.12 4.12 -4.39 3.09 22.23
E/P
0.0701 0.2672 0.1467 0.1859 0.2329 0.2362 0.2392 0.1866 0.1866 0.1866 0.13 0.2163 -4.34
EV/EBITDA
6.82 3.52 3.4 3.28 1.47 1.38 1.34 2.49 3.34 2.17 -16.99
EV/EBIT
4.09 3.74 2.28 1.69 1.75 0 0 0 2.71 -15.62
EV/S
1.38 0.693 0.7001 0.6253 0.2566 0.3507 0.3311 0.4728 0.4728 0.4728 0.73 0.3768 13.00
EV/FCF
12.08 6.57 8.2 7.15 1.57 2.02 2.52 3.59 3.59 3.59 -8.01 2.66 17.99
Debt/EBITDA
4.52 3.87 2.27 2.77 1.87 1.7 1.53 1.77 1.77 1.77 1.50 1.73 -1.09
Netdebt/Ebitda
3.53 2.71 1.3 1.4 0.0564 -0.1369 -0.3909 0 0 0 0.47 0.4457 -178.64
Debt/Ratio
0.2956 0.301 0.2217 0.2642 0.2337 0.2477 0.2088 0.2397 0.2397 0.2397 0.19 0.2339 0.51
Debt/Equity
0.8343 0.865 0.6225 0.7391 0.6609 0.6441 0.5061 0.66 0.66 0.66 0.41 0.6262 -0.03
Debt/Net Income
22.13 18.05 9.75 13.9 5.66 3.76 3.73 4.29 4.29 4.29 3.97 4.35 -5.39
Бета
-2.81 0.1524 -0.8209 -0.8209 -0.45 -1.1595 -33.65
Индекс Альтмана
2.12 2.16 3.26 3.1 35.36 1.33 1.24 1.25 1.25 6.32 8.46 -16.61


Dividendos

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média da indústria Média de 5 anos CAGR 5
Див.выплата, млрд
0.3196 5.85 5.51 5.83 6.05 6.65 5.97 8.77 8.77 11.65 7.24 7.71
Дивиденд
0.0304 0.0446 0.0669 0.0888 0.139 0.1609 0.3525 0.4549 0.7258 0.7258 0.3666 39.17
Див доход, ао, %
0.7543 1.18 1.97 2.79 6.41 3.74 6.04 8.09 5.2 5.2 9.42 5.90 -4.10
Дивиденды / прибыль, %
-9.78 341.11 163.68 132.42 97.57 124.27 44.94 34.76 44.9 44.9 67.26 69.29 -14.38


Pague pela sua assinatura

Mais funcionalidades e dados para análise de empresas e portfólio estão disponíveis por assinatura

Descansar

2023 2024 CAGR 5
Персонал, чел
46450 47122 0.72