Financials Zhongmin Energy Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 18:00:00 2024-04-29 EDT			5-day change	1st Jan Change
4.52 ^CNY	-1.95%		+2.96%	+3.43%

04-29	Zhongmin Energy Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
04-26	Zhongmin Energy Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	3,458	6,994	16,689	10,219	8,316	8,602	-	-
Enterprise Value (EV) ¹	3,458	6,994	16,689	10,219	8,316	8,602	8,602	8,602
P/E ratio	22.9 x	15.5 x	24.4 x	14 x	12.3 x	10.3 x	9.93 x	-
Yield	-	-	-	-	-	-	-	-
Capitalization / Revenue	5.95 x	-	10.9 x	5.71 x	4.8 x	4.43 x	4.38 x	4.31 x
EV / Revenue	5.95 x	-	10.9 x	5.71 x	4.8 x	4.43 x	4.38 x	4.31 x
EV / EBITDA	8.93 x	-	14.3 x	7.23 x	6.08 x	5.22 x	5.18 x	5.15 x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	2.92 x	-	3.34 x	1.78 x	1.33 x	1.25 x	1.15 x	1 x
Nbr of stocks (in thousands)	999,465	1,689,303	1,902,996	1,902,996	1,902,996	1,902,996	-	-
Reference price ²	3.460	4.140	8.770	5.370	4.370	4.520	4.520	4.520
Announcement Date	20-04-14	21-04-28	22-03-11	23-04-19	24-04-26	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	580.8	-	1,533	1,791	1,732	1,943	1,966	1,994
EBITDA ¹	387.3	-	1,166	1,414	1,369	1,648	1,662	1,671
EBIT ¹	209.9	-	753.9	917.5	862.6	1,056	1,108	1,153
Operating Margin	36.14%	-	49.19%	51.23%	49.81%	54.37%	56.35%	57.82%
Earnings before Tax (EBT) ¹	210.2	-	753.3	916.7	862.1	1,056	1,106	1,153
Net income ¹	150.5	485.9	656.5	729.1	678.5	832.9	872.6	907.1
Net margin	25.92%	-	42.83%	40.71%	39.18%	42.86%	44.4%	45.49%
EPS ²	0.1510	0.2670	0.3598	0.3831	0.3565	0.4400	0.4550	-
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share	-	-	-	-	-	-	-	-
Announcement Date	20-04-14	21-04-28	22-03-11	23-04-19	24-04-26	-	-	-

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)	7.82%	-	15.8%	13.5%	11.3%	12.3%	11.8%	10.8%
ROA (Net income/ Total Assets)	-	-	6.23%	-	-	-	-	-
Assets ¹	-	-	10,535	-	-	-	-	-
Book Value Per Share ²	1.180	-	2.630	3.020	3.280	3.620	3.940	4.500
Cash Flow per Share ²	0.2400	-	0.4200	0.6700	0.5400	0.6700	0.8100	0.7600
Capex ¹	-	-	544	217	92.2	99.3	101	94.4
Capex / Sales	-	-	35.49%	12.12%	5.32%	5.11%	5.13%	4.73%
Announcement Date	20-04-14	21-04-28	22-03-11	23-04-19	24-04-26	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

4.52 CNY

Average target price

5.85 CNY

Spread / Average Target

+29.42%

	1st Jan change	Capi.
ZHONGMIN ENERGY CO., LTD.	+3.43%	1.19B
CHINA THREE GORGES RENEWABLES (GROUP) CO.,LTD.	+7.32%	18.55B
CHINA GREEN ELECTRICITY INVESTMENT OF TIANJIN CO., LTD.	-3.32%	2.4B
TERNA ENERGY S.A.	+15.28%	2.32B
BORALEX INC.	-11.25%	2.24B
JIANGSU NEW ENERGY DEVELOPMENT CO., LTD.	-.--%	1.38B
MOGAN ENERJI YATIRIM HOLDING ANONIM SIRKETI	0.00%	1.32B
INNERGEX RENEWABLE ENERGY INC.	-7.73%	1.26B
GREENCOAT RENEWABLES PLC	-15.16%	1.06B
SERENA ENERGIA S.A.	-15.18%	1.06B