Valuation Inner Mongolia Dian Tou Energy Corporation Limited

Equities

End-of-day quote Shenzhen S.E. Other stock markets 16/01/2026			5-day change	1st Jan Change
30.04 ^CNY	-1.67%		+0.81%	+7.63%

11-14	Inner Mongolia Dian Tou Energy to buy Baiyinhua Coal Power	RE
24/10/25	Dian Tou Energy's Q3 Profit Slips 9%, Revenue Rises 3%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	21,022	28,535	23,712	31,987	43,890	67,247	67,247	-
Change	-	35.74%	-16.9%	34.9%	37.21%	53.22%	0%	-
Enterprise Value (EV)	21,022	28,535	23,712	31,987	43,890	67,247	67,247	67,247
Change	-	35.74%	-16.9%	34.9%	37.21%	53.22%	0%	0%
P/E ratio	9.12x	8.03x	5.96x	6.76x	8.23x	12x	11.4x	10.9x
PBR	1.18x	1.4x	1.01x	1.04x	1.27x	1.77x	1.57x	1.43x
PEG	-	0.1x	0.5x	3.5x	0.6x	2.38x	1.99x	2.65x
Capitalization / Revenue	1.05x	1.16x	0.89x	1.19x	1.47x	2.16x	1.97x	1.85x
EV / Revenue	0x	0x	0x	0x	0x	2.16x	1.97x	1.85x
EV / EBITDA	0x	-	-	0x	0x	6.51x	6.1x	5.86x
EV / EBIT	0x	0x	-	0x	0x	9.05x	8.4x	8.04x
EV / FCF	-	-	-	-	0x	30.9x	17.3x	11.3x
FCF Yield	-	-	-	-	8.6%	3.24%	5.77%	8.89%
Dividend per Share ²	0.4	0.5	0.5	0.68	0.8	0.88	0.9067	0.9533
Rate of return	3.66%	3.37%	4.05%	4.77%	4.09%	2.93%	3.02%	3.18%
EPS ²	1.2	1.85	2.07	2.11	2.38	2.5	2.643	2.751
Distribution rate	33.3%	27%	24.2%	32.2%	33.6%	35.2%	34.3%	34.6%
Net sales ¹	20,074	24,649	26,793	26,846	29,859	31,144	34,085	36,403
EBITDA ¹	5,428	-	-	8,207	9,958	10,325	11,016	11,480
EBIT ¹	3,579	5,746	-	5,913	7,065	7,433	8,003	8,369
Net income ¹	2,313	3,560	3,987	4,560	5,342	5,599	5,923	6,164
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	10.94	14.85	12.34	14.27	19.58	30.00	30.00	30.00
Nbr of stocks (in thousands)	1,921,573	1,921,573	1,921,573	2,241,573	2,241,573	2,241,573	2,241,573	-
Announcement Date	26/02/21	14/04/22	25/04/23	25/04/24	24/04/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	12.02x	-	-	2.93%	9.66B
ALUMINUM CORPORATION OF CHINA LIMITED	13.92x	1.02x	5.8x	2.46%	31.76B
HINDALCO INDUSTRIES LIMITED	12.95x	1x	7.63x	0.57%	22.87B
NORSK HYDRO ASA	14.97x	0.87x	6.27x	3.51%	16.42B
ALCOA CORPORATION	13.17x	1.32x	8.49x	0.67%	15.69B
TIANSHAN ALUMINUM GROUP CO.,LTD	17.36x	3.11x	12.17x	2.71%	11.96B
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	13.12x	1.79x	7.27x	2.96%	9.98B
NATIONAL ALUMINIUM COMPANY LIMITED	13.47x	3.63x	8.4x	2.41%	7.32B
Average	13.87x	1.82x	8.01x	2.28%	15.71B
Weighted average by Cap.	13.88x	1.48x	7.54x	2.12%