Ge Long Hui·2025-12-24 21:52Core Viewpoint - China Shenhua Energy has revised its restructuring plan, excluding the 100% equity interest in National Energy Group E-commerce, while maintaining stakes in other target companies. The total transaction consideration is Rmb133.60 billion, settled with 30% in shares and 70% in cash, leading to an increase in the parent company's shareholding from 69.52% to 71.48% [1]. Group 1: Transaction Details - The transaction consideration amounts to Rmb133.60 billion, with a share issuance price set at Rmb29.40 per share [1]. - The company intends to conduct a private placement of A-shares to raise up to Rmb20 billion in supplementary funding [1]. Group 2: Financial Metrics - The transaction implies P/E multiples of 12.6x for 2024 recurring attributable net profit and 17.0x for annualized net profit for 7M25. The P/B multiple is 1.53x based on attributable net assets of Rmb87.40 billion as of end-July 2025 [2]. - The injected assets generated an annualized ROE of approximately 12% in 2024 and 7% in 7M25, while the company's current P/B stands at 1.9x with an annualized ROE of around 14% in 2024 and 12% in 7M25 [2]. Group 3: Resource Expansion - Following the asset injection, the company's retained coal resources increased to 68.49 billion tonnes (+64.72%), recoverable reserves to 34.5 billion tonnes (+97.71%), and coal output capacity to 512 million tonnes (+56.57%) [3]. - Installed power generation capacity rose by 27.82%, while polyolefin capacity surged by 213.33% [3]. Group 4: Future Projections - EPS for 2024 and 7M25 is likely to increase by 6.1% and 4.4%, respectively, with ROE expected to rise by 1.74 percentage points to 15.8% based on 2024 figures [4]. - The company reported net operating cash flow of Rmb93.35 billion and a net cash balance of approximately Rmb100 billion, with an asset-liability ratio of 25.7% [4]. Group 5: Financial Health - The company's financial statements have shown sustained cash accumulation and low financial leverage, indicating that the proposed restructuring will enhance balance sheet efficiency [5]. - The company is expected to maintain a balance between capital expenditure requirements and its high dividend payout commitment post-restructuring [5].