Financials CNSIG Inner Mongolia Chemical Industry Co.,Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 18:00:00 2024-05-05 EDT			5-day change	1st Jan Change
8.12 ^CNY	+4.24%		+4.24%	+3.84%

04-17	CNSIG Inner Mongolia Chemical Industry Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
2023	CNSIG Inner Mongolia Chemical to Upgrade Subsidiary's Power Station	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	3,618	6,388	15,715	16,641	11,513	12,013	-	-
Enterprise Value (EV) ¹	3,618	6,388	15,715	16,641	11,513	12,013	12,013	12,013
P/E ratio	7.72 x	11 x	10.6 x	7.7 x	9.91 x	7.88 x	6.11 x	5.49 x
Yield	-	-	2.86%	-	-	-	-	-
Capitalization / Revenue	0.36 x	0.65 x	1.17 x	-	0.72 x	0.8 x	0.75 x	0.73 x
EV / Revenue	0.36 x	0.65 x	1.17 x	-	0.72 x	0.8 x	0.75 x	0.73 x
EV / EBITDA	-	4.22 x	5.19 x	-	3.59 x	3.62 x	3.03 x	2.76 x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	-	0.98 x	2.03 x	-	0.95 x	0.9 x	0.82 x	0.74 x
Nbr of stocks (in thousands)	569,441	1,244,965	1,244,965	1,472,612	1,472,225	1,472,225	-	-
Reference price ²	6.354	5.131	12.62	11.30	7.820	8.120	8.120	8.120
Announcement Date	20-04-28	21-04-21	22-04-21	23-04-27	24-04-17	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	10,046	9,753	13,413	-	16,101	15,083	15,923	16,503
EBITDA ¹	-	1,514	3,025	-	3,205	3,321	3,970	4,355
EBIT ¹	-	737.5	2,175	-	2,177	2,558	3,286	3,657
Operating Margin	-	7.56%	16.21%	-	13.52%	16.96%	20.64%	22.16%
Earnings before Tax (EBT) ¹	-	744	2,130	-	2,152	2,522	3,253	3,626
Net income ¹	-	554	1,477	1,864	1,152	1,513	1,952	2,176
Net margin	-	5.68%	11.01%	-	7.15%	10.03%	12.26%	13.19%
EPS ²	0.8232	0.4646	1.186	1.467	0.7890	1.030	1.330	1.480
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share	-	-	0.3615	-	-	-	-	-
Announcement Date	20-04-28	21-04-21	22-04-21	23-04-27	24-04-17	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	-	9.05%	20.8%	-	8.74%	13%	14.9%	14.7%
ROA (Net income/ Total Assets)	-	4.01%	9.75%	-	-	-	-	-
Assets ¹	-	13,811	15,147	-	-	-	-	-
Book Value Per Share ²	-	5.220	6.210	-	8.230	8.980	9.910	11.00
Cash Flow per Share ²	-	1.320	2.580	-	1.080	1.540	2.080	2.280
Capex ¹	-	54.6	23.7	-	57	286	136	155
Capex / Sales	-	0.56%	0.18%	-	0.35%	1.9%	0.85%	0.94%
Announcement Date	20-04-28	21-04-21	22-04-21	23-04-27	24-04-17	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

8.12 CNY

Average target price

9.27 CNY

Spread / Average Target

+14.16%

	1st Jan change	Capi.
CNSIG INNER MONGOLIA CHEMICAL INDUSTRY CO.,LTD.	+3.84%	1.66B
AIR LIQUIDE	+4.46%	102B
SAUDI BASIC INDUSTRIES CORPORATION	-2.28%	65.27B
PT CHANDRA ASRI PACIFIC TBK	+46.19%	41.44B
WANHUA CHEMICAL GROUP CO., LTD.	+19.68%	40.05B
LYONDELLBASELL INDUSTRIES N.V.	+5.01%	32.48B
WESTLAKE CORPORATION	+11.42%	19.71B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	+15.64%	17.33B
HENGLI PETROCHEMICAL CO.,LTD.	+21.26%	15.6B
RONGSHENG PETROCHEMICAL CO., LTD.	+11.59%	15.34B