Shanxi Guoxin Energy Corp Ltd
SSE:600617
Intrinsic Value
The intrinsic value of one Shanxi Guoxin Energy Corp Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 2.61 CNY, Shanxi Guoxin Energy Corp Ltd is hidden .
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Shanxi Guoxin Energy Corp Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Shanxi Guoxin Energy Corp Ltd
Balance Sheet Decomposition
Shanxi Guoxin Energy Corp Ltd
Current Assets | 5.5B |
Cash & Short-Term Investments | 2.7B |
Receivables | 1.7B |
Other Current Assets | 1.1B |
Non-Current Assets | 21.7B |
Long-Term Investments | 1.1B |
PP&E | 19.6B |
Intangibles | 779.1m |
Other Non-Current Assets | 171.3m |
Free Cash Flow Analysis
Shanxi Guoxin Energy Corp Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shanxi Guoxin Energy Corp Ltd
Revenue
|
17.2B
CNY
|
Cost of Revenue
|
-15.7B
CNY
|
Gross Profit
|
1.5B
CNY
|
Operating Expenses
|
-487.8m
CNY
|
Operating Income
|
1B
CNY
|
Other Expenses
|
-916.5m
CNY
|
Net Income
|
110.2m
CNY
|
Profitability Score
Profitability Due Diligence
Shanxi Guoxin Energy Corp Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Score
Shanxi Guoxin Energy Corp Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shanxi Guoxin Energy Corp Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Score
Shanxi Guoxin Energy Corp Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shanxi Guoxin Energy Corp Ltd
Dividends
Current shareholder yield for Shanxi Guoxin Energy Corp Ltd is hidden .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one Shanxi Guoxin Energy Corp Ltd stock under the Base Case scenario is hidden CNY.
Compared to the current market price of 2.61 CNY, Shanxi Guoxin Energy Corp Ltd is hidden .