Inner Mongolia Yitai Coal Co.,Ltd.

US$3.23As of Sun 8 Nov 2026, 12:00 UTC

SSE:900948Energy

Country China

PE (Fwd) •••

TSR 10Y CAGR 23.18%

Div yield 13.90%

ROE 15.38%

Thermal Coal

Beta (5Y) 0.52

PE TTM 8.297

TSR TTM 96.78%

Mkt cap US$9.472B

ROIC 9.35%

SE Grade™

Value

Quality

Moat

Consensus

Reference

$3.32

2.71%

(91.34%)

Hold 11|1|2|0|12

TTM

FYE 31 Dec CNY

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

10Y

Peers

1.000

Revenue¥B

2.505

2.484

2.530

2.544

2.506

2.525

2.563

2.580

2.556

2.517

1.066

0.09%

0.31%

10.24

Revenue growth%

29.35

31.50

30.91

33.40

36.18

36.71

34.48

31.92

29.64

27.16

9.52

31.92

31.71

18.58

Gross margin%

21.92

22.00

21.00

18.44

19.14

17.65

17.79

15.79

13.51

14.63

25.45

15.79

18.12

8.60

Operating margin%

19.52

21.63

19.66

18.26

18.20

16.37

19.31

19.58

19.13

18.71

15.85

19.13

19.22

11.50

Net margin%

30.07

27.29

28.73

31.61

33.49

34.34

36.96

39.84

41.27

42.22

8.75

39.84

33.92

16.31

P/E ratio (avg)x

27.35

24.85

22.93

23.01

21.72

24.25

23.02

24.48

23.08

22.73

12.86

23.08

23.05

36.42

EV/EBITx

20.71

22.68

26.03

29.68

31.59

36.95

43.49

44.53

45.10

45.94

11.64

44.53

34.27

4.62

FCF yield (avg)%

8.38

8.19

9.31

6.67

4.41

2.61

0.40

0.66

0.40

2.26

26.33

0.66

3.51

24.13

FCF margin%

14.97

13.27

15.66

15.89

18.23

20.95

19.67

22.43

24.38

23.27

6.57

22.43

18.95

0.161

FCF / Net incomex

0.612

0.594

0.603

0.697

0.794

0.746

0.851

0.813

0.880

1.020

0.761

0.851

0.770

5.94

ROIC%

24.71

27.26

25.04

22.27

24.85

26.37

27.59

24.74

27.28

24.87

18.07

26.37

24.95

18.90

Return on equity%

24.32

26.18

24.19

25.01

26.16

26.72

27.77

29.69

29.96

28.17

11.51

28.17

26.45

14.02

Return on assets%

24.43

23.23

20.99

22.46

22.79

21.59

22.30

22.63

20.63

23.44

20.37

22.30

22.54

0.32

EPS¥

0.47

0.53

0.55

0.52

0.51

0.48

0.52

0.50

0.34

(0.69%)

1.82%

—

7.25

EPS growth%

9.32

6.81

6.70

4.84

4.75

3.45

5.13

5.52

7.24

9.80

18.82

5.52

6.11

0.50

Bookvalue per sh¥

0.38

0.36

0.41

0.45

0.50

0.52

0.56

0.53

0.50

0.17

(0.12%)

3.12%

—

0.12

FCF per share¥

0.48

0.54

0.56

0.64

0.62

0.66

0.72

0.78

0.82

0.90

0.23

7.79%

5.97%

—

0.18

Dividend per sh¥

0.33

0.38

0.37

0.34

0.36

0.38

0.37

0.35

0.37

(0.86%)

1.02%

—

14.85

Div yield (avg)%

6.87

4.48

6.48

5.32

7.66

9.43

8.96

8.55

8.51

9.06

23.44

8.96

8.08

10.43

Payout ratio%

1.30

1.18

3.96

2.87

0.40

3.12

3.55

2.19

1.62

0.89

8.26

2.19

1.91

2.913

Shares (diluted)B

2.342

2.600

2.307

2.476

2.411

2.133

2.156

2.323

2.497

2.599

2.920

1.51%

0.33%

19.39

Buyback yield%

0.40

1.07

0.82

0.40

1.20

0.40

2.53

3.43

3.62

1.20

0.61

0.605

D/E ratiox

2.109

2.090

2.183

2.349

2.403

2.404

2.804

2.836

2.853

3.082

0.306

2.836

2.404

0.817

Enterprise value¥B

2.710

3.055

2.998

3.196

3.422

3.790

4.405

4.979

5.156

5.574

1.430

10.25%

9.49%

2,099

LT debt¥M

606.2

611.8

577.6

525.3

595.6

631.8

715.0

704.4

782.1

843.5

185.2

7.21%

3.28%

Peers (US$9.472B)

Cap (US$)

Inner Mongolia Dian…

12.81B

8.048x

Shanxi Lu'an Environme…

6.022B

17.95x

Shanxi Coking Coal…

5.378B

20.08x

PT Bayan Resources Tbk.

15.88B

19.24x

Capital

TTM

10Y

Leveragex

1.731

(0.506)

(0.414)

EBIT/Intx

0.425

0.695

0.654

Own earn%

(49.23)

136.37

94.16

Sh yield%

34.24

10.63

8.51

Owners

Insiders/Inst%

13.10

81.24

Short interest%

2.16

SBC / revenue%

3.74

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

Op margin range%

16–22

$1 testx

0.3

Incr. ROIC%

Inner Mongolia Yitai Coal Co.,Ltd., together with its subsidiaries, engages in the production, transportation, and sale of coal in the People’s Republic of China. It operates in four segments: Coal, Coal Chemical, Transportation, and Oil & Gas. The company is involved in the production and sale of coal, coal chemical, and oil and gas products. It also provides railway and road transportation services.

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

¥2.517B

0.31%

1.00×

Cost of revenue

¥1.620B

0.41%

1.01×

Operating expenses

¥389.1M

0.14%

0.98×