Morningstar Acciones

中国中煤能源股份有限公司 01898

Balance
20192020202120222023
Activos
Activo Corriente
Tesorería, equivalentes a tesorería e Inversiones financieras a corto plazo
Tesorería y equivalentes a tesorería25.603,8535.948,8972.924,6491.025,5291.542,75
Inversiones financieras a corto plazo-----
Total liquidez, equivalentes a liquidez e inversiones a corto plazo25.603,8535.948,8972.924,6491.025,5291.542,75
Deudores7.316,227.241,107.545,918.239,277.117,00
Existencias8.170,297.050,248.192,309.350,038.734,99
Otros activos corrientes13.935,1911.984,5316.322,3015.296,2312.273,49
Total activos corrientes55.025,5562.224,75104.985,15123.911,04119.668,22
Activos no corrientes
Sin contar bienes inmuebles, instalaciones y máquinas129.774,29133.476,80128.666,40126.368,42128.018,01
Acciones y otras inversiones-----
Intangibles46.668,2749.668,5351.386,0748.174,2355.644,01
Impuestos Diferido3.291,592.814,733.131,293.020,113.040,92
Otros activos a largo plazo37.723,4733.501,5733.569,5838.635,4742.988,76
Total activos no corrientes217.457,62219.461,62216.753,34216.198,22229.691,70
Total Activo 272.483,17281.686,38321.738,50340.109,26349.359,92
Pasivo y Patrimonio Neto
Pasivo
Pasivo corriente
Accounts Payable23.249,5125.142,3027.198,7825.420,8526.737,86
Impuestos a pagar1.908,271.634,615.645,554.976,443.121,75
Deuda corriente4.106,351.408,55581,55205,45122,60
Otro pasivo corriente54.407,9840.964,1554.319,2274.395,4568.175,76
Total pasico corriente83.672,1069.149,6187.745,10104.998,1998.157,97
Pasivo no corriente
Pasivo por Impuestos diferidos5.761,085.733,235.788,944.643,594.621,00
Deuda a largo plazo56.176,9672.208,6774.616,5852.483,7650.362,27
Otras deudas a largo plazo-----
Total pasivo no corriente-----
Total Pasivo-----
Patrimonio Neto
Capital Social13.258,6613.258,6613.258,6613.258,6613.258,66
Prima de emisión37.833,1737.833,1737.833,1737.753,4937.753,49
Otras reservas9.556,799.391,3311.669,8615.105,1115.896,61
Beneficio no distribuido36.524,3740.374,2951.024,5664.647,2477.212,25
Intereses minoritarios20.196,0922.996,2628.616,5234.294,0238.661,13
Fondos propios totales97.172,99100.857,45113.786,25130.764,50144.121,02
Total pasivo y fondos propios272.483,17281.686,38321.738,50340.109,26349.359,92

Datos en millones. La divisa es el CNY.

Mr. Lee Davidson, Head of Quantitative Research
The conduct of Morningstar's analysts is governed by Morningstar's Code of Ethics, Securities Trading and Disclosure Policy, and Investment Research Integrity Policy. For information regarding conflicts of interest, please click here.
Fair Value is derived from a detailed projection of a company’s future cash flows. Analysts create custom industry and company assumptions to feed income statement, balance sheet, and capital investment assumptions into a proprietary discounted cash flow modeling template. Scenario analysis, in-depth competitive advantage analysis, and a variety of other analytical tools are used to augment the discounted cash flow process. Combining analysts’ financial forecasts with the firm’s economic moat helps us assess how long returns on invested capital are likely to exceed the firm’s cost of capital. Because we are modeling free cash flow to the firm—representing cash available to provide a return to all capital providers—we discount future cash flows using the weighted average of the costs of equity, debt, and preferred stock (and any other funding sources), using expected future proportionate long-term, market-value weights. If our base-case assumptions are true the market price will converge on our fair value estimate over time, generally within three years. Investments in securities are subject to market and other risks. Past performance of a security may or may not be sustained in future and is no indication of future performance. For detail information about the Qualitative Fair Value, please click here.