1. Profit per ton = (coal price excluding tax – full cost – added value of urban maintenance and construction tax and education fee – added value of mine reclamation fund – added value of resource tax) * (1 – income tax rate)
Second, if the coal price is 654 yuan without tax
Profit per ton = (654-235-57.11) * 0.85 = 307.6 yuan.
three,
1. If the coal price is 700 yuan without tax,
Ton profit=[700-235-63.38)*0.85=
341.4 yuan.
Urban construction, education, mines, and resources can be simplified to 0.1363 of added value.
Fourth, for every 100 yuan increase in the price of coal per ton excluding tax, the net profit will increase by 73 yuan. For every 100 yuan increase in the sales price per ton of coal including tax, the net profit will increase by 64.6 yuan.
Urban construction, education, mines, and resources can be simplified to 0.1363 of added value.
Five, Remarks:
1. The resource tax is calculated based on 9.5% of washed coal and 10% of raw coal in Yulin area. Consider 9.7% in the above calculation.
2. The mine reclamation fund is calculated based on coal price excluding tax * 2.37%.
3. Urban maintenance and construction tax and education surcharges are 7% and 5% of value-added tax respectively.
Sixth, compare with the data disclosed in Shaanxi Coal’s 2022 semi-annual report to verify my calculations.
See the data below. The price of self-produced coal was 645 yuan, a year-on-year increase of 191.83 yuan.
The relevant taxes and fees adjusted with the price increased by 22.21 yuan, and the mine reclamation fund increased by 4.2 yuan.
(22.21+4.2)/191.83=13.76%.
Seven, focus
1. The selling price per ton of coal excluding tax is increased by 100 yuan, and the profit per ton is increased by 73 yuan.
2. The price of coal per ton including tax is increased by 100 yuan, and the profit per ton is increased by 64.6 yuan.
3. The company is basically applicable to Shaanxi and Mongolia coal mines.
$Shaanxi Coal Industry(SH601225)$ $China Shenhua(01088)$ $Yankuang Energy(SH600188)$
There are 7 discussions on this topic in Xueqiu, click to view.
Snowball is an investor social network where smart investors are all here.
Click to download Xueqiu mobile client http://xueqiu.com/xz ]]>
This article is transferred from: http://xueqiu.com/7123126150/238523398
This site is only for collection, and the copyright belongs to the original author.