Financials Ning Xia Yin Xing Energy Co.,Ltd
Equities
000862
CNE000000WZ7
Independent Power Producers
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.180 CNY | -2.68% |
|
-3.13% | +5.82% |
| 12-19 | Yinxing Energy to Fully Acquire Wind Power Company for 20 Million Yuan | MT |
| 12-18 | Yinxing Energy to Build Solar Power Generator for Chalco | MT |
Projected Income Statement: Ning Xia Yin Xing Energy Co.,Ltd
| Fiscal Period: December | 2020 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Net sales 1 | - | - | 1,361 | 1,535 | 1,761 |
| Change | - | - | - | 12.78% | 14.72% |
| EBITDA 1 | - | - | 1,018 | 1,177 | 1,361 |
| Change | - | - | - | 15.62% | 15.63% |
| EBIT 1 | - | - | 279 | 369 | 466 |
| Change | - | - | - | 32.26% | 26.29% |
| Interest Paid 1 | - | - | -107 | -120 | -140 |
| Earnings before Tax (EBT) 1 | - | - | 304 | 394 | 491 |
| Change | - | - | - | 29.61% | 24.62% |
| Net income 1 | 34.3 | 86.91 | 271 | 352 | 438 |
| Change | - | - | 211.8% | 29.89% | 24.43% |
| Announcement Date | 3/22/21 | 3/24/25 | - | - | - |
1CNY in Million
Estimates
Forecast Balance Sheet: Ning Xia Yin Xing Energy Co.,Ltd
| Fiscal Period: December | 2020 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Change | - | - | - | - | - |
| Announcement Date | 3/22/21 | 3/24/25 | - | - | - |
Estimates
Cash Flow Forecast: Ning Xia Yin Xing Energy Co.,Ltd
| Fiscal Period: December | 2025 | 2026 | 2027 |
|---|---|---|---|
| CAPEX 1 | 1,000 | 1,600 | 1,600 |
| Change | - | 60% | 0% |
| Free Cash Flow (FCF) 1 | -79 | -709 | -608 |
| Change | - | -797.47% | 14.25% |
| Announcement Date | - | - | - |
1CNY in Million
Estimates
Forecast Financial Ratios: Ning Xia Yin Xing Energy Co.,Ltd
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | - | - | - | - | - | 74.8% | 76.68% | 77.29% |
| EBIT Margin (%) | - | - | - | - | - | 20.5% | 24.04% | 26.46% |
| EBT Margin (%) | - | - | - | - | - | 22.34% | 25.67% | 27.88% |
| Net margin (%) | - | - | - | - | - | 19.91% | 22.93% | 24.87% |
| FCF margin (%) | - | - | - | - | - | -5.8% | -46.19% | -34.53% |
| FCF / Net Income (%) | - | - | - | - | - | -29.15% | -201.42% | -138.81% |
Profitability | ||||||||
| ROA | - | - | - | - | - | 2.8% | 3.26% | 3.66% |
| ROE | - | - | - | - | - | 6% | 7.23% | 8.26% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | 73.48% | 104.23% | 90.86% |
| CAPEX / EBITDA (%) | - | - | - | - | - | 98.23% | 135.94% | 117.56% |
| CAPEX / FCF (%) | - | - | - | - | - | -1,265.82% | -225.67% | -263.16% |
Items per share | ||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Book Value Per Share 1 | - | - | - | - | - | 4.92 | 5.3 | 5.78 |
| Change | - | - | - | - | - | - | 7.72% | 9.06% |
| EPS 1 | 0.0486 | - | - | - | 0.0947 | 0.3 | 0.38 | 0.48 |
| Change | - | - | - | - | - | 216.79% | 26.67% | 26.32% |
| Nbr of stocks (in thousands) | 706,119 | - | - | - | 917,955 | 917,955 | 917,955 | 917,955 |
| Announcement Date | 3/22/21 | - | - | - | 3/24/25 | - | - | - |
1CNY
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 20.6x | 16.3x |
| PBR | 1.26x | 1.17x |
| EV / Sales | 4.17x | 3.7x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
6.180CNY
Average target price
6.900CNY
Spread / Average Target
+11.65%
Annual profits - Rate of surprise
- Stock Market
- Equities
- 000862 Stock
- Financials Ning Xia Yin Xing Energy Co.,Ltd
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition