GF SECURITIES·2026-02-01 02:50Investment Rating - The report maintains a "Buy" rating for both A-shares and H-shares of China Shenhua Energy Company Limited, with a target price of RMB 46.85 per share for A-shares and HKD 45.80 per share for H-shares [6]. Core Views - The 25-year performance forecast is generally in line with expectations, and the acquisition of group assets is progressing smoothly [1]. - The forecast for the 2025 net profit attributable to shareholders is set at RMB 52 billion, reflecting a year-on-year decline of 11.3% to 2.3%, which is better than the non-recurring profit performance [6]. - The company plans to acquire 12 assets from the National Energy Group for a total transaction price of RMB 133.6 billion, which is expected to enhance operational capabilities and profitability [6]. Financial Summary - Revenue Forecast: - 2023A: RMB 343,074 million - 2024A: RMB 338,375 million - 2025E: RMB 310,460 million (down 8.2% YoY) - 2026E: RMB 327,292 million (up 5.4% YoY) - 2027E: RMB 338,435 million (up 3.4% YoY) [2][10] - Net Profit Forecast: - 2023A: RMB 59,694 million - 2024A: RMB 58,671 million - 2025E: RMB 52,293 million (down 10.9% YoY) - 2026E: RMB 54,759 million (up 4.7% YoY) - 2027E: RMB 57,498 million (up 5.0% YoY) [2][10] - Earnings Per Share (EPS): - 2023A: RMB 3.00 - 2024A: RMB 2.95 - 2025E: RMB 2.63 - 2026E: RMB 2.76 - 2027E: RMB 2.89 [2][10] - Key Financial Ratios: - Return on Equity (ROE): 14.6% in 2023A, declining to 11.9% in 2025E, then recovering to 12.3% in 2027E [2][10]. - Price-to-Earnings Ratio (P/E): 10.4 in 2023A, increasing to 15.9 in 2025E, then stabilizing around 14.5 in 2027E [2][10]. - Cash Flow: - Operating cash flow is projected to be RMB 89,687 million in 2023A, decreasing to RMB 82,544 million in 2025E, and recovering to RMB 92,973 million by 2027E [11].