investorscraft@gmail.com

Intrinsic ValueShenzhen Energy Group Co., Ltd. (000027.SZ)

Previous Close$6.80
Intrinsic Value
Upside potential
Previous Close
$6.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shenzhen Energy Group operates as a comprehensive energy utility company primarily focused on power generation within China's rapidly evolving energy sector. The company's core revenue model centers on electricity sales generated from a diversified portfolio of power plants, supplemented by income from gas supply and solid waste treatment operations. This integrated approach allows the company to capture value across multiple segments of the energy value chain while maintaining stable cash flows from regulated utility operations. Shenzhen Energy has strategically positioned itself at the forefront of China's energy transition by developing low-carbon power generation assets including natural gas, wind power, photovoltaic, hydropower, and other clean energy facilities. The company leverages its strategic location in the high-demand Shenzhen economic zone to secure favorable offtake agreements and maintain strong regional market presence. As a state-backed enterprise, Shenzhen Energy benefits from long-term policy support and infrastructure development initiatives aligned with national carbon neutrality goals. The company's market position is characterized by its scale as a regional energy leader with growing exposure to renewable energy sources, positioning it to capitalize on China's shift away from coal-fired generation toward cleaner alternatives while maintaining reliable power supply to one of the country's most economically vital regions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 41.2 billion for the period, demonstrating substantial scale within China's utility sector. Net income reached CNY 2.0 billion, translating to a net margin of approximately 4.9%, reflecting the capital-intensive nature of energy infrastructure operations. Operating cash flow generation was robust at CNY 9.6 billion, providing adequate coverage for ongoing operational requirements and strategic investments in the company's clean energy transition initiatives.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.28, indicating moderate earnings power relative to the company's asset base. The significant capital expenditure of CNY 12.6 billion highlights the substantial ongoing investments required to develop and maintain energy generation infrastructure. This level of investment underscores the company's commitment to expanding its renewable energy capacity while maintaining existing conventional power assets.

Balance Sheet And Financial Health

Shenzhen Energy maintains a substantial financial position with cash and equivalents of CNY 13.3 billion, providing liquidity for operational needs. Total debt of CNY 58.2 billion reflects the capital-intensive nature of utility operations, though the company benefits from stable regulatory frameworks and predictable cash flows. The balance sheet structure is typical for infrastructure-intensive utilities with long asset lifecycles and predictable revenue streams.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.15, representing a payout ratio of approximately 54% based on diluted EPS. This balanced approach supports both capital retention for growth initiatives and direct returns to investors. The strategic focus on expanding renewable energy capacity aligns with national policy trends and positions the company for sustainable long-term growth.

Valuation And Market Expectations

With a market capitalization of CNY 31.0 billion, the company trades at a price-to-earnings multiple that reflects investor expectations for steady utility returns with growth potential from energy transition initiatives. The beta of 0.345 indicates lower volatility compared to the broader market, consistent with defensive utility sector characteristics and predictable cash flow generation from regulated operations.

Strategic Advantages And Outlook

Shenzhen Energy's strategic advantages include its geographic positioning in the high-growth Shenzhen region, diversified energy portfolio, and alignment with national clean energy policies. The company is well-positioned to benefit from China's long-term energy transition while maintaining stable operations from existing conventional assets. Future performance will depend on regulatory developments, energy pricing mechanisms, and successful execution of renewable energy expansion plans.

Sources

Company Financial ReportsStock Exchange Disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount