Jinneng Holding Shanxi Electric Power Co.,LTD.

SZSE

000767

Stock

Yield per half year: -24.21%
Dividend yield: 0%
Sector: Utilities

Reporting Jinneng Holding Shanxi Electric Power Co.,LTD.

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ¥											9.94
Выручка, млрд ¥		9.1	8.26	9.52	11.23	12.03	11.69	15.27	20.22	19.62	21.11	15.77	10.28
Чистая прибыль, млрд ¥		0.4119	0.0856	-1.56	0.3194	0.0681	0.226	0.0038	-0.6826	-0.515	-0.8258	-0.1799	-249.88
EV, млрд ¥											34.92
EBIT, млрд ¥		1.81	3.17	-1.02	0.3535	1.62	2.06	2.07	1.08			1.44	25.03
EBITDA, млрд ¥				0.8388	3.21	3.65	4.01	3.75	3.57		3.07	3.64	2.15
Баланс стоимость, млрд ¥	5.19	5.78	8.82	7.23	7.55	7.61	8.24	9.17	10.75	11.12		9.38	7.88
FCF, млрд ¥				-4.09	-0.0124	-0.956	-0.5045	0.5772	-0.8294	-3.24		-0.9905	27.65
Операционный денежный поток, млрд ¥	2.82	2.78	1.55	1.16	2.02	2.22	2.91	2.05	1.15	-1.57		1.35	-193.31
Операционная прибыль, млрд ¥	1.83	1.81	0.0401	-2.22	-1.18	0.159	2.08	2.07	1.08	1.11		1.30	47.50
Операционные расходы, млрд ¥		7.29	7.27	10.49	10.88	10.25	9.61	13.21	19.14	18.51		14.14	12.55
CAPEX, млрд ¥	2.67	3.01	6.69	5.25	2.03	3.17	3.36	1.47	1.98	1.67		2.33	-12.03

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Выручка, млрд ¥			3.72	5.66	4.59	4.73	5.43	5.47	5.48	4.81	4.81	4.51	5.02	-3.79
Чистая прибыль, млрд ¥			-0.0083	-0.0011	0.0029	0.0168	0.028	-0.7303	-0.1403	0.165	-0.1453	-0.3944	-0.2491	-11.59
EBIT, млрд ¥		0.3685	0.4885	0.7994	0.5058	0.4501	-0.8681	-0.3337	0.313	0.6631	0.1987		-0.0054	-174.46
EBITDA, млрд ¥	0.4251	0.4103	0.5275	0.4036	0.5156	0.5897	0.539	-0.369	0.3204	0.6919			0.3544	3.25
Баланс стоимость, млрд ¥			8.84	9.17	11.55	11.55	11.53	10.75	10.49	10.67	10.95	11.12	10.80	0.68
FCF, млрд ¥			-0.3703	1.42	-0.3308	-0.1367	-0.1392	-0.2228	-1	-0.7382	-0.6621	-0.8413	-0.6929	30.44
Операционный денежный поток, млрд ¥		0.0979	0.1372	1.49	0.2331	0.3542	0.1946	0.1946	-0.4453	-0.375	-0.2182		-0.1299	-202.32
Операционная прибыль, млрд ¥			0.4764	0.8014	0.5058	0.4533	0.4582	-0.3337	0.313	0.6696	0.1952	-0.068	0.1552	-27.25
Операционные расходы, млрд ¥			3.24	4.85	4.08	4.28	4.97	5.8	5.17	4.14	4.62	4.58	4.86	-4.61
CAPEX, млрд ¥			0.5075	0.0682	0.5639	0.4908	0.4174	0.4174	0.5574	0.3632	0.4439	0.3056	0.4175	-6.04

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2002	2003	2004	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥												2.29	6.25	4.42	4.11	4.18	4.82	6.64	9.79	6.95	9.87	6.48	10.70
Short Term Investments ¥	0.0129	0.007	0.004	0.098	0.1816	0.2956	0.3313	0.252	0.1095	0.0146												0.2006	-45.21
Long term investments ¥												1.82	2.17	2.63	1.47							2.02	-5.20
Total Receivables ¥											1.97	2.22	3.95	5.23	7.58	5.11	4.99	7.7	6.84	8.46		6.62	10.61
Total Current Assets ¥												5.75	12.54	11.87	13.94	11.24	13.74	17.89	20.53	19.06		16.49	11.14
Чистые активы, млрд ¥										21.53	20.76	23.52	29.26	31.93	33.11	34.77	38.47	38.89	37.55			36.56	2.55
Активы, млрд ¥											30.3	33.2	45.4	48.41	50.39	50.94	56.85	61.49	62.99	60.51		58.56	3.50
Short Term Debt ¥												1.36	6.09	6.39	7.05	6.73						5.52	37.69
Long Term Debt ¥											9.06	9.01	16.19	19.53	17.25	17.63	11.56	12.97	19.25	21.89		16.66	4.42
Задолженность, млрд ¥											24.21	25.75	34.86	40.39	42.33	42.95	48.23	52.21	52.25	49.71		49.07	2.97
Чистый долг, млрд ¥														16.41	14.25	12.42	13.79	13.41	15.63	19.11		14.87	9.00
Долг, млрд ¥												10.37	22.28	25.92	24.3	24.36					39.18	21.45	18.63
Interest income ¥													0.0919	0.0855	0.0238	0.0202	0.0384	0.0623	0.0951	0.1581		0.0748	50.91
Расходы на обслуживание долга ¥															1.56	1.63	1.7	1.74	1.91	1.68		1.73	0.61
Чист. проц. доходы, млрд ¥													-0.9771	-1.3	-1.6	-1.71	-1.77	-1.82	-1.98	-1.63		-1.7820	-0.95
Goodwill ¥											0.0733	0.0776	0.0776	0.0776	0.1109	0.0859	0.0668	0.022	0.0158	0.0158		0.0413	-28.73
Себестоимость, млрд ¥											7.56	7.04	7.01	10.27	10.61	9.99	9.31	12.86	18.77	18.18		13.82	12.72
Товарно материальные запасы ¥											0.7677	0.6013	0.7709	0.9096	0.8398	0.7871	1.05	1.93	1.37	1.42		1.31	12.53

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Наличность, млрд ¥											5.92	6.64	9.86	10.88	9.24	9.79	9.87	6.91	9.17	6.95	8.54	-6.62
Short Term Investments ¥									0.06												0.0600	0.00
Long term investments ¥	2.65	2.71	1.47	2.65	2.63	2.65															2.42	-0.45
Total Receivables ¥											7.62	7.7	8.84	9.15	9.01	8.3	9.03	8.8	8.74	8.46	8.67	0.38
Total Current Assets ¥											16.78	17.89	21.73	22.53	20.96	20.53	21.45	18.17	20.3	19.06	19.90	-1.47
Чистые активы, млрд ¥										38.32	38.6	38.89	38.39	38.18	37.84	37.55	37.03	36.87	36.49		37.16	-0.72
Активы, млрд ¥											60.7	61.49	64.88	65.53	63.71	62.99	63.33	59.9	61.7	60.51	61.69	-0.80
Short Term Debt ¥	0.898		4.4	7.75	7.67	7.17	6.73	6.44													7.15	-3.64
Long Term Debt ¥											13.66	12.97	14.77	16.83	19.72	19.25	22.91	22.99	22.79	21.89	21.97	2.60
Задолженность, млрд ¥											51.57	52.21	53.21	53.89	52.1	52.25	52.87	49.23	50.96	49.71	51.00	-0.99
Чистый долг, млрд ¥											15.14	13.41	13.55	14.45	17.34	15.63	18.78	20.68	18.64	19.11	18.57	4.10
Долг, млрд ¥	15.96		15.71	19.11	18.39	17.55	24.36	25.31													20.94	5.78
Interest income ¥											0.0113	0.0211	0.0096	0.0234	0.0141	0.1422	0.0234	0.0981	0.197	0.2804	0.1482	14.54
Расходы на обслуживание долга ¥											0.525	0.4114	0.4785	0.5482	0.4688	0.4104	0.4509	0.4024	0.4299	0.3934	0.4174	-0.84
Чист. проц. доходы, млрд ¥											-0.478	-0.4885	-0.5012	-0.5688	-0.4936	-0.4133	-0.4468	-0.3831	-0.4041	-0.3982	-0.4091	-0.74
Goodwill ¥											0.0668	0.022	0.022	0.022	0.022	0.0158	0.0158	0.0158	0.0158	0.0158	0.0158	0.00
Себестоимость, млрд ¥											3.15	4.72	4.01	4.19	4.89	5.67	5.09	4.06	4.54	4.48	4.77	-4.60
Товарно материальные запасы ¥											1.97	1.93	1.51	1.75	1.67	1.37	1.39	1.38	1.4	1.42	1.39	0.72

Share

IFRS

Reporting Annual Quarterly

	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	0.0106	-0.5659	-0.59	0.0466	0.2058	0.2443	0.1828	0.0278	-0.5059								-0.38	0.0310	-219.71
Цена акции ао								3.85	2.94	2.47	2.43	3.99	3.76	3.39	3.01	2.16	2.16	3.26	-11.55

	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
EPS	0.0195	0.0164	0.003	-0.0027		-0.0004	0.0055	0.0091		-0.0456	0.0536	-0.0472		-0.0049	-253.71
Цена акции ао				3.23	3.46	3.86	3.43	3.87	3.56	3.33	3.17	3.31	3.05	3.28	-3.05

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	7.12	0.971	-21.54	4.23	0.8948	2.74	0.0419	-6.35	-4.63			-8.82	7.79	-1.4607	-238.92
ROA, %	1.24	0.1886	-3.22	0.6339	0.1338	0.3976	0.0062	-1.08	-0.8511			0.83		-0.2787	-244.78
ROIC, %	9.59	4.39	0.279	4.96	4.4									4.72	-14.43
ROS, %			-16.35	2.84	0.5666	1.93	0.0251	-3.38	-2.63	-3.91	-3.91	-3.91	12.88	-2.7610	-374.47
ROCE, %	24.29	30.1	-12.77	4.38	20.27	23.87	22.3	10.09			0	0	0.00	16.18	18.16
Ebit margin, %											0	0
Рентаб EBITDA, %			8.81	28.6	30.32	34.34	24.55	17.67			14.54	14.54	61.32	24.28	-13.67
Чистая рентаб, %	4.53	1.04	-16.35	2.84	0.5666	1.93	0.0251	-3.38	-2.63			-3.91	13.47	-0.6977	-235.94
Operation Margin, %			-23.31	-10.53	1.32	17.78	13.54	5.36	5.66	0	0	0	0.00	8.73	33.80

	2018Q2	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %									-0.0944	-0.012	0.0251	0.1459	0.2431	-6.79	-1.34	1.55	-1.33	-3.55		7.79	-2.2920	-12.16
ROA, %									-0.0137	-0.0018	0.0045	0.0257	0.044	-1.16	-0.2215	0.2754	-0.2354	-0.6518			-0.3987	-10.89
ROIC, %	4.59	0.6255	1.19	1.94	1.31	0.7976	1.21														1.29	0.33
ROS, %										-0.0195	0.0631	0.3561	0.5158	-13.36	-2.56	3.43	-3.02	-8.75	-3.91	12.88	-2.9620	8.84
ROCE, %								4.14	5.35	8.62	4.33	3.87	-7.47	-3.11	2.99	6.21	1.85			0.00	0.0940	-175.64
Рентаб EBITDA, %								15.07	14.18	7.14	11.23	12.47	9.92	-6.75	5.84	14.38			14.54	61.32	7.59	7.95
Чистая рентаб, %									-0.2242	-0.0195	0.0631	0.3561	0.5158	-13.36	-2.56	3.43	-3.02	-8.75		13.47	-4.8520	-8.12
Operation Margin, %									12.81	14.17	11.02	9.58	8.43	-6.1	5.71	13.91	4.06	-1.51		0.00	3.21	-24.36

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/BV												0.95	2.43
P/S												0.34	4.60
P/FCF									0	0	0	0	0.00
E/P									-0.0831	-0.0831	-0.0831	-0.0831	0.04	-0.0831	0.00
EV/EBIT										0	0	0
EV/EBITDA												32.33	20.43
EV/S									1.65	1.65	1.65	1.65	5.66	1.65	0.00
EV/FCF										0	0	0	0.00
Debt/EBITDA			30.9	7.56	6.68				12.76	12.76	12.76	12.76	5.01	10.50	11.04
Netdebt/Ebitda			19.56	4.44	3.41	3.44	3.58	4.37	0	0	0	0	0.00	3.85	-0.32
Debt/Ratio	0.3125	0.4907	0.5355	0.4822	0.4783				0	0	0	0	0.00	0.4598	8.89
Debt/Equity	1.79	2.53	3.59	3.22	3.2				0	0	0	0	0.00	2.87	12.32
Debt/Net Income	25.18	260.18	-16.65	76.07	357.59				-47.44	-47.44	-47.44	-47.44	23.84	58.27	-190.99
PEG											0	0
Бета									0	-0.5642	0	0	0.00	-0.5642	0.00
Индекс Альтмана									0	0	0	0	0.00

	2018Q2	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
E/P																			-0.0831	0.04	-0.0831	0.00
EV/S																			1.65	5.66	1.65	0.00
Debt/EBITDA							50.06												12.76	5.01	31.41	-49.51
Netdebt/Ebitda								34.45	34.95	28.7	33.22	26.27	24.5	32.17	-42.36	58.62	29.9			0.00	20.57	4.06
Debt/Ratio	0.33	0.3117	0.381	0.3827	0.3621	0.4783	0.4811													0.00	0.4170	4.78
Debt/Equity	2.11	2.08	2.53	2.42	2.31	3.2	3.29													0.00	2.75	5.39
Debt/Net Income	23.04	121.57	1957.97	665.74	870.46	2299.93	311.02												-47.44	23.84	819.94	-158.96
Бета																		0	0	0.00
Индекс Альтмана																		0	0	0.00

Dividends

IFRS

Reporting Annual Quarterly

	1999	2000	2001	2002	2003	2004	2005	2006	2007	2008	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд											1.4	1.14	1.28	1.65	1.26	1.34	1.28	1.41	1.46	1.6			1.42	3.61
Дивиденд	0.1255	0.0478	0.0478	0.0598	0.1399	0.1515	0.102	0.1231	0.16	0.228													0.1529	8.52
Див доход, ао, %	0.9725	0.2787	0.3234	0.4378	1.25	1.69	2.04	2.95	1.48	3.72												0.73	2.38	17.09
Дивиденды / прибыль, %												276.04	1493.2	-105.94	394.58	1964.39	564.75	36640.7	-214.51	-310.12	0	24.82	7729.04	-169.13

	1999Q3	2000Q2	2001Q2	2002Q2	2003Q2	2004Q3	2005Q3	2006Q2	2007Q2	2008Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд											0.243	0.3917	0.2776	0.4554	0.2578	0.2578	0.4512	0.4086	0.6219	0.1155		0.3710	-14.84
Дивиденд	0.1255	0.0478	0.0478	0.0598	0.1399	0.1515	0.102	0.1231	0.16	0.228												0.1529	8.52
Див доход, ао, %	0.8503	0.2747	0.3041	0.4098	1.01	2.08	2.23	2.86	1.43	3.56											0.73	2.43	11.35
Дивиденды / прибыль, %											-2912.34	-35548.64	9581.17	2703.39	920.05	-35.3	-321.59	247.72	-428.14	-29.29	24.82	-113.3200	-3.66

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	7 874	7 874	0.00

	CAGR 5

	CAGR 5