investorscraft@gmail.com

Intrinsic ValueShenzhen Guangju Energy Co., Ltd. (000096.SZ)

Previous Close$11.39
Intrinsic Value
Upside potential
Previous Close
$11.39

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 Guangju Energy operates as a diversified energy infrastructure company with core operations in petroleum product storage, warehousing, transportation, and distribution across China and select international markets. The company functions as a critical midstream link in the energy supply chain, facilitating the movement and storage of refined oil products, fuel oil, and liquefied petroleum gas (LPG). Its business model generates revenue through a combination of logistics fees, wholesale and retail margins on energy products, and strategic trading activities in chemicals. Beyond its core energy logistics, the company has expanded into complementary areas including power and heat production, real estate development, and technical consulting services, creating a somewhat diversified industrial portfolio. Operating as a subsidiary of Shenzhen Shennan Petroleum Group, Guangju Energy leverages its established infrastructure and regional presence in the economically vital Pearl River Delta. Its market position is that of a regional specialist with integrated operations, though it operates in a highly competitive sector dominated by much larger state-owned enterprises.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.98 billion. Net income stood at CNY 97.0 million, resulting in a net profit margin of roughly 4.9%, indicating moderate profitability within its competitive industry. Operating cash flow was positive at CNY 87.9 million, which comfortably covered minimal capital expenditures of CNY -1.6 million, suggesting efficient short-term cash generation relative to its current investment needs.

Earnings Power And Capital Efficiency

The company demonstrated modest earnings power with diluted earnings per share of CNY 0.18. The significant cash balance of CNY 791.3 million, relative to its market capitalization and modest debt level, points to a strong liquidity position. However, the relationship between its earnings, substantial cash holdings, and asset base would require deeper analysis to fully assess capital allocation efficiency and returns on invested capital.

Balance Sheet And Financial Health

Shenzhen Guangju Energy maintains a notably conservative balance sheet characterized by a substantial cash and equivalents position of CNY 791.3 million. This is contrasted against a minimal total debt load of just CNY 16.3 million, indicating a very low leverage ratio and exceptionally strong financial health from a solvency perspective. The company's high liquidity provides significant flexibility for potential investments or to weather industry downturns.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.075. This payout represents a dividend yield based on the current market capitalization. Assessing organic growth trends requires multi-year financial data, which is not provided, making it difficult to evaluate the company's historical revenue or earnings trajectory beyond the single reporting period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.14 billion, the stock trades at a price-to-earnings ratio derived from the current EPS. A beta of 0.467 suggests the stock has historically exhibited lower volatility than the broader market, which may reflect its stable, infrastructure-based business model or its status as a smaller, regional player in the energy sector.

Strategic Advantages And Outlook

The company's strategic advantages include its established logistics infrastructure, diversified revenue streams beyond pure energy distribution, and its exceptionally strong, debt-free balance sheet. The outlook is tied to regional energy demand in Southern China and the company's ability to deploy its significant cash reserves effectively. Key challenges include competitive pressures from larger national oil companies and exposure to commodity price cycles affecting its trading and distribution margins.

Sources

Company Filings (SZSE)Provided Financial Data

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