China Shenhua Energy  Limited logo

China Shenhua Energy Limited

CSUAY | OTC
Chart Builder DCF Calculator
$22.77
$0 (0.00%)
At close: Sep 24, 2026, 3:50 PM ET
$22.77
+$0.04 (+0.18%)
After-hours: Sep 23, 2026, 4:00 PM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
57.45B 51.44B 54.22B 53.22B 56.36B 59.32B 61.96B 62.23B 60.08B 61.25B 64.63B 59.36B 64.02B 70.5B 69.65B 72.92B 67.42B 59.38B 51.42B 44.57B 41.98B 37.73B
Depreciation & Amortization
20.94B 24.44B 24.44B 24.26B 25.04B 24.26B 24.26B 24.88B 24.93B 24.88B 24.88B 22.87B 22.99B 22.87B 22.87B 21.55B 22.85B 21.55B 21.55B 20.49B 20.44B 20.49B
Stock-Based Compensation
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Working Capital
-18.44B -8.37B -8.37B 1B -2.52B 1B 1B -776M 3.8B -776M -776M n/a 3.74B n/a n/a 4.46B 5.16B 4.46B 4.46B 12.83B -5.45B 12.83B
Other Non-Cash Items
23.45B 7.89B 8.29B -5.11B 7.04B -975M 3.56B 21.2B 9.8B 12.76B 10.87B 10.89B 16.77B 16.88B 16.97B 21.92B 14.05B 20.72B 19.86B 2.99B 12.52B 3.47B
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-19.21B -11.89B -11.89B 2.73B -1.96B 2.73B 2.73B -10.69B 360M -10.69B -10.69B 252M -6.05B 252M 252M 1.53B 8.18B 1.53B 1.53B 9.23B -7.15B 9.23B
Operating Cash Flow
82.62B 71.88B 75.06B 75.1B 86.47B 85.33B 92.5B 97.63B 95.16B 88.19B 89.69B 93.36B 97.72B 110.5B 109.73B 117.91B 112.49B 103.17B 94.35B 77.28B 67.79B 70.92B
Capital Expenditures
-51.94B -46.42B -48.4B -45.79B -48.02B -36.92B -36.29B -31.58B -34.64B -36.6B -36.1B -36.71B -33.29B -33.36B -28.68B -23.61B -24.15B -20.54B -23.01B -26.2B -22.16B -25.42B
Cash Acquisitions
572M -90.97B -27M -27M -27M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 614M 614M 614M 614M -786M -786M -786M
Purchase of Investments
-32.27B -26.18B -23.58B -22.41B -22.41B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
22.22B 26.14B 25.29B 24.14B 24.14B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
20.48B 14.56B 24.93B 1.78B -14.74B -24.71B -49.15B -28.93B -28.04B -14.32B -871M -26.36B -25.22B -21.98B -27.9B -5.81B -4.88B 87M 15.78B 6.28B 18.54B 44.31B
Investing Cash Flow
-40.94B -122.87B -21.79B -42.3B -61.06B -61.62B -85.44B -60.51B -62.68B -50.92B -36.97B -63.07B -58.51B -55.34B -56.59B -28.8B -28.42B -19.84B -6.62B -20.71B -4.4B 18.11B
Debt Repayment
55.09B 80.48B -13.34B -13.85B -13.05B -6.73B 231M -1.64B -10.74B -14.89B -17.41B -20.86B -13.04B -9.22B -8.76B -3.32B -1.34B -783M 266M 73M -431M -3.95B
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -256M -256M -256M
Dividend Paid
-65.59B -66.07B -66.17B -46.37B -46.37B -46.51B -46.52B -46.71B -52.47B -52.58B -52.64B -54.51B -54.67B -54.56B -54.75B -52.39B -37.32B -37.23B -37.45B -37.28B -5.78B -26.01B
Other Financial Acitivies
-88.08B 2.8B -16.73B -15.55B -1.29B -3.78B -4.11B -3.75B -5.91B -6.52B -6.08B -19.43B -17.41B -14.93B -15.23B -6.18B -6.84B -6.12B -6.55B -8.21B -7.52B -8.3B
Financial Cash Flow
-98.59B 17.22B -96.24B -75.78B -60.7B -57.03B -50.41B -52.1B -69.12B -73.99B -76.13B -94.8B -85.12B -78.71B -78.73B -61.89B -45.5B -44.13B -43.73B -45.67B -13.99B -38.52B
Net Cash Flow
-83.8B -34.05B -43.13B -42.92B -35.27B -33.26B -43.26B -15.14B -36.75B -36.55B -23.28B -64.5B -45.56B -23.17B -25.25B 27.7B 38.79B 38.51B 43.83B 10.67B 49.05B 50.82B
Free Cash Flow
30.68B 25.47B 26.66B 29.3B 38.45B 48.42B 56.22B 66.05B 60.52B 51.59B 53.58B 56.66B 64.43B 77.14B 81.05B 94.3B 88.35B 82.63B 71.34B 51.07B 45.63B 45.5B
Adj. Free Cash Flow
30.68B 25.47B 26.66B 29.3B 38.45B 48.42B 56.22B 66.05B 60.52B 51.59B 53.58B 56.66B 64.43B 77.14B 81.05B 94.3B 88.35B 82.63B 71.34B 51.07B 45.63B 45.5B
Maintenance CapEx
-31.06B -36.84B -48.4B -45.79B -45.31B -34.21B -32.49B -27.78B -33.55B -34.77B -32.14B -32.75B -29.33B -24.74B -17.52B -6.34B n/a n/a n/a -4.96B -7.8B -12.85B
Growth CapEx
-20.88B -9.58B n/a n/a -2.71B -2.71B -3.8B -3.8B -1.09B -1.83B -3.96B -3.96B -3.96B -8.62B -11.16B -17.27B -24.15B -20.54B -23.01B -21.24B -14.36B -12.56B
Owner Earnings
51.56B 35.05B 26.66B 29.3B 41.16B 51.13B 60.01B 69.84B 61.61B 53.42B 57.54B 60.62B 68.39B 85.76B 92.21B 111.57B 112.49B 103.17B 94.35B 72.31B 59.99B 58.07B

© 2026 bestshares.com. All rights reserved.