
Shaanxi Coal Industry Co Ltd
SSE:601225

Intrinsic Value
The intrinsic value of one
Shaanxi Coal Industry Co Ltd
stock under the Base Case scenario is
31.94
CNY.
Compared to the current market price of 19.05 CNY,
Shaanxi Coal Industry Co Ltd
is
Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shaanxi Coal Industry Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Shaanxi Coal Industry Co Ltd
Balance Sheet Decomposition
Shaanxi Coal Industry Co Ltd
Current Assets | 52.9B |
Cash & Short-Term Investments | 29.2B |
Receivables | 5.5B |
Other Current Assets | 18.2B |
Non-Current Assets | 148.2B |
Long-Term Investments | 26.5B |
PP&E | 88.2B |
Intangibles | 27.5B |
Other Non-Current Assets | 6B |
Free Cash Flow Analysis
Shaanxi Coal Industry Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shaanxi Coal Industry Co Ltd
Revenue
|
168.9B
CNY
|
Cost of Revenue
|
-118.8B
CNY
|
Gross Profit
|
50.1B
CNY
|
Operating Expenses
|
-9.2B
CNY
|
Operating Income
|
40.9B
CNY
|
Other Expenses
|
-16.6B
CNY
|
Net Income
|
24.3B
CNY
|
Profitability Score
Profitability Due Diligence
Shaanxi Coal Industry Co Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

Score
Shaanxi Coal Industry Co Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shaanxi Coal Industry Co Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Score
Shaanxi Coal Industry Co Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shaanxi Coal Industry Co Ltd
According to Wall Street analysts, the average 1-year price target for
Shaanxi Coal Industry Co Ltd
is 25.8 CNY
with a low forecast of 19.19 CNY and a high forecast of 36.02 CNY.
Dividends
Current shareholder yield for Shaanxi Coal Industry Co Ltd is
.
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
Shaanxi Coal Industry Co Ltd
stock under the Base Case scenario is
31.94
CNY.
Compared to the current market price of 19.05 CNY,
Shaanxi Coal Industry Co Ltd
is
Undervalued by 40%.