Shenzhen Guangju Energy Co., Ltd. (000096.SZ) Bundle
Shenzhen Guangju Energy's recent numbers paint a mixed but compelling picture for investors: Q1 2025 revenue slid to CNY 326.75 million (a 26.17% drop quarter-on-quarter) while 2024 annual revenue fell to CNY 1.98 billion (down 22.54% year-on-year), Q1 net income plunged to CNY 14.50 million (a 51.75% QoQ decline) leaving a Q1 net margin of 4.44% and a TTM net income of CNY 60.72 million with EPS of CNY 0.12 (P/E 90.26); balance-sheet strengths include total assets of CNY 3.05 billion, total equity of CNY 2.78 billion and a low debt-to-equity ratio of 0.10 alongside CNY 1.05 billion in cash and short-term investments (+12.37% YoY) even as operating cash flow weakened to CNY -37.18 million in Q1 while free cash flow recovered to CNY 26.84 million (+173.70% QoQ); valuation signals show a market capitalization around CNY 6.63 billion with a P/S of 3.73, P/B of 2.12 and EV of CNY 4.84 billion (EV/EBITDA 75.51), and governance/shareholder returns include a dividend yield of 0.64% (ex-dividend date July 11, 2025); with pressures from declining domestic oil demand, new-energy competition and commodity-price volatility juxtaposed against diversification into power, heat, data centers and digital/AI initiatives, these figures raise critical questions about profitability, liquidity and growth that warrant a closer read of the full analysis.
Shenzhen Guangju Energy Co., Ltd. (000096.SZ) - Revenue Analysis
Shenzhen Guangju Energy reported a sharp revenue contraction across recent reporting periods, driven by weakening domestic industrial oil and transportation demand, intensified competition from new energy sources, and heightened market competition. Key headline figures:- Q1 2025 revenue: CNY 326.75 million (down 26.17% vs. prior quarter CNY 442.59 million)
- TTM revenue: CNY 1.78 billion (down 30.65% year-over-year)
- 2024 annual revenue: CNY 1.98 billion (down 22.54% from CNY 2.55 billion in 2023)
- Revenue per employee: ~CNY 5.42 million (328 employees)
- Market capitalization: CNY 6.63 billion; P/S ratio: 3.73
| Period | Revenue (CNY million) | Change |
|---|---|---|
| Q1 2025 | 326.75 | -26.17% vs prior quarter |
| Prior Quarter | 442.59 | - |
| Trailing Twelve Months (TTM) | 1,780.00 | -30.65% YoY |
| FY 2024 | 1,980.00 | -22.54% vs FY 2023 (2,550.00) |
| Employees | 328 | Revenue/Employee CNY 5.42m |
| Market Cap | 6,630.00 | P/S 3.73 |
- Demand contraction: Lower domestic industrial oil consumption and reduced transportation-related fuel demand.
- Competitive displacement: New energy alternatives eroding traditional oil-related sales.
- Market share pressure: Increased price and service competition within core markets.
- Operational leverage: Fixed-cost base implies revenue declines disproportionately compress margins unless costs are restructured.
Shenzhen Guangju Energy Co., Ltd. (000096.SZ) - Profitability Metrics
Shenzhen Guangju Energy's recent profitability shows pressure in quarterly results while TTM figures remain modestly positive. Key headline figures:- Q1 2025 net income: CNY 14.50 million (down 51.75% vs prior quarter CNY 30.00 million)
- Q1 2025 net profit margin: 4.44% (previous quarter: 6.78%)
- TTM net income: CNY 60.72 million; TTM net profit margin: 5.17%
- TTM EPS: CNY 0.12; P/E ratio: 90.26
- ROE: 3.10%
- Dividend yield: 0.64%; ex-dividend date: July 11, 2025
| Metric | Q1 2025 | Previous Quarter | TTM |
|---|---|---|---|
| Net Income (CNY) | 14.50 million | 30.00 million | 60.72 million |
| Net Profit Margin | 4.44% | 6.78% | 5.17% |
| EPS (CNY) | - | - | 0.12 |
| P/E Ratio | - | - | 90.26 |
| ROE | 3.10% | - | 3.10% |
| Dividend Yield | 0.64% | 0.64% | 0.64% |
| Ex-dividend Date | July 11, 2025 | - | July 11, 2025 |
- Margin compression: Q1 margin decline from 6.78% to 4.44% signals either cost pressure, weaker pricing, or one-off items impacting profitability.
- Earnings momentum: A 51.75% quarter-over-quarter net income drop requires monitoring whether Q1 was an outlier or start of a trend.
- Valuation stretch: P/E of 90.26 on TTM EPS 0.12 suggests market expectations are high relative to current earnings; sensitivity to earnings volatility is elevated.
- Capital returns: Low dividend yield (0.64%) and modest ROE (3.10%) indicate limited current cash returns and moderate capital efficiency versus peers.
- Cash-flow and balance sheet interplay: Given thin margins, free cash flow generation and leverage levels will determine sustainability of payouts and room for reinvestment.
Shenzhen Guangju Energy Co., Ltd. (000096.SZ) - Debt vs. Equity Structure
Shenzhen Guangju Energy Co., Ltd. (000096.SZ) shows a conservative capital structure as of June 2025, with a strong equity base and low reliance on debt financing. Core balance-sheet metrics and leverage/liquidity ratios indicate ample funding through equity and robust short-term liquidity.| Metric | Amount (CNY) | Ratio / Value |
|---|---|---|
| Total Assets | 3,050,000,000 | - |
| Total Liabilities | 268,700,000 | - |
| Total Equity | 2,781,300,000 | - |
| Debt-to-Equity Ratio | - | 0.10 |
| Current Ratio | - | 6.97 |
| Quick Ratio | - | 6.55 |
| Debt-to-EBITDA | - | 0.12 |
| Interest Coverage Ratio | - | 126.68 |
- Equity-dominant capitalization: CNY 2.78 billion equity vs. CNY 268.70 million liabilities yields a debt-to-equity of 0.10, signalling minimal leverage.
- High short-term liquidity: current ratio 6.97 and quick ratio 6.55 imply immediate obligations are easily covered without asset liquidation pressure.
- Low leverage relative to earnings: debt-to-EBITDA of 0.12 shows debt levels are small compared with operating cash flow generation.
- Strong interest buffer: interest coverage of 126.68 indicates operating income overwhelmingly covers interest expenses.
Shenzhen Guangju Energy Co., Ltd. (000096.SZ) - Liquidity and Solvency
Key liquidity and solvency metrics for Q1 2025 show mixed signals: a stronger cash position year-over-year, but quarter-to-quarter cash outflows and volatile operating cash generation. Below are the primary figures and their implications.
- Cash & short-term investments: CNY 1.05 billion (↑ 12.37% YoY).
- Net change in cash (Q1 2025): CNY -93.75 million (↓ 40.64% vs. previous quarter).
- Free cash flow (Q1 2025): CNY 26.84 million (↑ 173.70% vs. previous quarter).
- Operating cash flow (Q1 2025): CNY -37.18 million (↓ 2,102.14% vs. previous quarter).
- Return on assets (ROA): 1.04%.
- Return on invested capital (ROIC): 1.12%.
| Metric | Q1 2025 (CNY) | Reported Change | Comparable Period |
|---|---|---|---|
| Cash & Short-term Investments | 1,050,000,000 | +12.37% YoY | Prior year: ~934,000,000 |
| Net Change in Cash (quarter) | -93,750,000 | -40.64% vs. prior quarter | Prior quarter: ~-158,000,000 |
| Free Cash Flow (quarter) | 26,840,000 | +173.70% vs. prior quarter | Prior quarter: ~9,810,000 |
| Operating Cash Flow (quarter) | -37,180,000 | -2,102.14% vs. prior quarter | Prior quarter: ~1,857,000 |
| Return on Assets (ROA) | 1.04% | - | - |
| Return on Invested Capital (ROIC) | 1.12% | - | - |
- Interpretation: the CNY 1.05 billion liquidity buffer (↑12.37% YoY) supports short-term obligations, but the quarter's negative net cash change (‑CNY 93.75M) and negative operating cash flow (‑CNY 37.18M) raise near-term funding attention points.
- Offsetting factor: strong sequential improvement in free cash flow (CNY 26.84M, +173.70%) suggests better cash conversion from investing/financing activities or lower capex in the quarter.
- Profitability lens: modest ROA (1.04%) and ROIC (1.12%) indicate limited returns on assets and invested capital, implying the company must sustain cash generation or improve margins to strengthen solvency metrics over time.
For broader corporate context and history related to these financial dynamics, see Shenzhen Guangju Energy Co., Ltd.: History, Ownership, Mission, How It Works & Makes Money
Shenzhen Guangju Energy Co., Ltd. (000096.SZ) - Valuation Analysis
Shenzhen Guangju Energy Co., Ltd. (000096.SZ) displays valuation multiples that reflect market pricing relative to sales, earnings, book value and cash flows. Key headline numbers for the trailing twelve months (TTM) and market snapshot:- TTM Revenue: CNY 1.48 billion
- Market Capitalization: CNY 5.48 billion (implied P/S = 3.73)
- Enterprise Value (EV): CNY 4.84 billion
- EV/EBITDA: 75.51
- P/B: 2.12
- P/Tangible Book Value (P/TBV): 2.26
- P/Free Cash Flow (P/FCF): 252.52
- P/Operating Cash Flow (P/OCF): 199.93
| Metric | Value | Unit / Ratio |
|---|---|---|
| TTM Revenue | 1,480,000,000 | CNY |
| Market Capitalization | 5,480,000,000 | CNY |
| Price-to-Sales (P/S) | 3.73 | times |
| Enterprise Value (EV) | 4,840,000,000 | CNY |
| EV/EBITDA | 75.51 | times |
| Price-to-Book (P/B) | 2.12 | times |
| Price-to-Tangible Book Value (P/TBV) | 2.26 | times |
| Price-to-Free Cash Flow (P/FCF) | 252.52 | times |
| Price-to-Operating Cash Flow (P/OCF) | 199.93 | times |
- High EV/EBITDA and cash-flow multiples indicate low current EBITDA and limited free/operating cash flow relative to market value.
- P/S of 3.73 and P/B of 2.12 show the market is valuing the company at a premium to both sales and book equity.
- P/TBV slightly above P/B (2.26 vs 2.12) highlights the contribution of tangible assets to book value metrics.
Shenzhen Guangju Energy Co., Ltd. (000096.SZ) - Risk Factors
Shenzhen Guangju Energy Co., Ltd. (000096.SZ) operates in a capital‑intensive, commodity‑driven market where shifts in demand, price cycles and competitive dynamics materially affect financial performance. Key risk drivers below are quantified where possible to show potential magnitude and investor implications.- Declining domestic industrial oil and transportation demand
- Intensified competition from new energy and alternative energy sources
- Fluctuations in international oil prices
| Scenario | Brent change vs baseline | Likely trading/distribution margin impact | Short‑term working capital effect |
|---|---|---|---|
| Downside shock | -30% | -100 to -300 bps (margin compression) | Inventory revaluation losses; working capital tied up 20-40% longer |
| Moderate rise | +15% | ±0 to +100 bps (wider spreads if pass‑through delayed) | Higher cash flow if margins protected; increased collateral for trading |
| Volatile swings | ±20-40% | Greater margin unpredictability; trading desks face counterparty and liquidity risk | Significant VaR and financing drawdowns |
- Competitive pressure from larger national oil companies
- Profitability influenced by commodity price cycles
- Business transformation, execution risks and uncertainties
| Risk Category | Potential Financial Impact | Typical Time Horizon |
|---|---|---|
| Demand decline | Revenue -2% to -8%; EBITDA -3% to -10% | 6-24 months |
| Price volatility | Gross margin ±100-300 bps; working capital swings ±RMB hundreds of millions | Immediate to 12 months |
| Competition (national players) | Margin compression 50-200 bps; market share loss 1-5 p.p. | 12-36 months |
| Transformation execution | Capex overrun 20-50%; delayed ROI 2-4 years | 1-5 years |
- Quarterly fuel sales volumes by segment and region (yr/yr growth)
- Gross and operating margin trends (bps movement each quarter)
- Inventory days and working capital cycle (DIO, DPO, DSO)
- Net debt/EBITDA and interest coverage ratios
- Capex guidance, project timelines and impairment signals
Shenzhen Guangju Energy Co., Ltd. (000096.SZ) - Growth Opportunities
Shenzhen Guangju Energy Co., Ltd. (000096.SZ) is actively reshaping its business mix from a traditional energy player toward an integrated regional energy operator with digital and computing-power exposure. Key strategic moves position the company to capture growth across power & heat, real estate, technical consulting, and digital infrastructure.- Expansion into complementary sectors: power & heat production, real estate development, and technical consulting services diversify revenue streams and reduce single-market dependence.
- Asset diversification: investments span electricity generation, energy & gas networks, and data center assets to build a cross-sector industrial portfolio.
- Data center JV: Zhicheng Energy Cloud (joint venture) is the sponsor/operator for the Mawan Resource Station data center project, linking the company directly to Shenzhen's computing-power buildout.
- Public-private collaboration: cooperation with the Shenzhen municipal government and state-owned enterprises positions the company to benefit from municipal computing-power incentives and infrastructure programs.
- Transformation initiatives: pivoting toward an integrated energy operator model and a new trading platform aims to monetize flexibility, cross-selling, and energy-management services.
- Digital & AI uplift: expected uplift in margins and asset utilization as digitalization and AI-driven trading/optimization roll out across generation, storage, and trading operations.
| Growth Area | Representative Asset/Project | Role | Status | Estimated Investment (RMB) |
|---|---|---|---|---|
| Data centers / Computing power | Mawan Resource Station (Zhicheng Energy Cloud JV) | Developer & operator (cloud + energy integration) | Construction/early operation | ~600-1,200 million |
| Electricity & Energy | Local power generation & distribution assets | Owner / operator | Operating / expansion phase | ~400-900 million |
| Gas & thermal (power & heat) | Regional heating and cogeneration installations | Operator / service provider | Operational / retrofit | ~150-450 million |
| Real estate development | Industrial & mixed-use plots adjacent to energy assets | Developer / value-capture partner | Planning / early development | ~200-600 million |
| Technical consulting & digital services | Energy management platforms; AI optimization services | Service provider / platform operator | Rollout & commercial scaling | ~50-200 million |
- Revenue mix shift: as these projects scale, management targets a progressively higher share of recurring, service-oriented revenue versus commodity-based generation sales.
- Profitability levers:
- Higher-margin digital/consulting contracts and trading platform fees.
- Value capture from real-estate development around energy hubs.
- Operational efficiency and AI-driven dispatch reducing fuel and balancing costs.
- Risk-adjusted upside: the strongest near-term revenue inflection is likely from data center services and trading-platform fees if Shenzhen's computing-power wave accelerates as planned.
Shenzhen Guangju Energy Co., Ltd. (000096.SZ) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.