XINJI ENERGY(SH:601918) KAIYUAN SECURITIES·2025-08-27 12:03Investment Rating - The investment rating for the company is "Buy" (maintained) [2][4] Core Views - The company's performance is under pressure due to falling coal and electricity prices, but there is potential for growth through coal-electricity integration [4][5] - The company reported a revenue of 5.811 billion yuan for H1 2025, a year-on-year decrease of 2.91%, and a net profit attributable to shareholders of 920 million yuan, down 21.72% year-on-year [4][5] - The forecast for net profit from 2025 to 2027 has been revised downwards, with expected figures of 2.04 billion, 2.24 billion, and 2.40 billion yuan respectively, reflecting a year-on-year change of -14.8%, +9.9%, and +7.2% [4][5] Financial Performance Summary - In H1 2025, the company achieved a coal production of 11.197 million tons, an increase of 7.88% year-on-year, while the average coal price was 529 yuan/ton, down 6.3% year-on-year [5] - The electricity generation for H1 2025 was 6.67 billion kWh, a significant increase of 44.6% year-on-year, with an average on-grid electricity price of 0.37 yuan/kWh, down 9.7% year-on-year [5] - The company has a total production capacity of 23.5 million tons/year from its coal mines and is actively expanding its coal-electricity integration strategy [6] Dividend Policy - The company has steadily increased its cash dividend from 0.01 yuan per share in 2018 to 0.16 yuan per share in 2024, with the 2024 cash dividend accounting for 17.32% of net profit attributable to shareholders [6] Financial Projections - Revenue projections for 2025 to 2027 are 13.572 billion, 14.304 billion, and 15.263 billion yuan, with year-on-year growth rates of 6.6%, 5.4%, and 6.7% respectively [7] - The expected diluted EPS for 2025 to 2027 is 0.79, 0.86, and 0.93 yuan [7]