investorscraft@gmail.com

Intrinsic ValueCLP Holdings Limited (0002.HK)

Previous CloseHK$73.95
Intrinsic Value
Upside potential
Previous Close
HK$73.95

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

CLP Holdings Limited is a vertically integrated electric utility with a diversified generation portfolio spanning coal, gas, nuclear, and renewable resources. Its core revenue model is derived from the regulated and contracted sale of electricity to a vast retail customer base of over 5.15 million across its key markets, primarily Hong Kong and Australia. The company operates critical infrastructure, including a substantial 20,018 MW of equity generating capacity and an extensive network of 16,834 km of transmission and distribution lines, ensuring its role as a foundational energy provider. Operating within the highly capital-intensive and regulated utilities sector, CLP has established a resilient market position through long-term asset ownership and strategic geographic diversification across Asia-Pacific. This positions it as a stable, essential service provider, though it faces evolving pressures from the global energy transition. Its involvement in energy solutions and property investment further diversifies its income streams beyond pure generation.

Revenue Profitability And Efficiency

For the fiscal period, CLP reported robust revenue of HKD 90.96 billion, demonstrating its scale as a major utility. Net income reached HKD 11.88 billion, translating to a healthy profit margin. The company generated strong operating cash flow of HKD 23.14 billion, which is crucial for funding its significant capital expenditure requirements and supporting its financial strategy.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted EPS of HKD 4.65. Capital allocation is heavily directed toward maintaining and expanding its asset base, with capital expenditures of HKD -16.30 billion reflecting ongoing investments in generation and grid infrastructure, which are essential for long-term operational reliability and the strategic shift toward renewables.

Balance Sheet And Financial Health

CLP maintains a substantial debt load of HKD 65.30 billion, which is typical for a capital-intensive utility funding large-scale infrastructure projects. This is partially offset by cash and equivalents of HKD 4.98 billion. The company's financial health is underpinned by the predictable cash flows characteristic of its regulated and contracted operations.

Growth Trends And Dividend Policy

Growth is strategically focused on portfolio diversification and the energy transition. The company demonstrates a strong commitment to shareholder returns, evidenced by a dividend per share of HKD 3.15, offering a stable income stream that is a key feature for investors in the utility sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 166.24 billion, the market values CLP as a large-cap, essential utility. A beta of 0.527 indicates the stock is perceived as less volatile than the broader market, aligning with expectations for a defensive, income-oriented investment in a regulated industry.

Strategic Advantages And Outlook

CLP's strategic advantages include its long operating history, essential service mandate, and geographically diversified asset base. The key outlook challenge involves navigating the capital-intensive global energy transition, managing regulatory environments, and executing its strategy to decarbonize its generation portfolio while maintaining reliable service and shareholder returns.

Sources

Company Description and Financial Data Provided

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