investorscraft@gmail.com

Intrinsic ValueAn Hui Wenergy Company Limited (000543.SZ)

Previous Close$8.11
Intrinsic Value
Upside potential
Previous Close
$8.11

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

An Hui Wenergy Company Limited operates as a comprehensive energy generation enterprise within China's regulated utility sector, primarily serving the Anhui province market. The company employs a diversified power generation strategy, deriving revenue from operating coal-fired thermal power plants alongside significant investments in cleaner energy sources including hydropower, wind power, and nuclear power generation facilities. This multi-fuel approach positions the company to balance reliable baseload power supply with growing environmental mandates in China's evolving energy landscape. As a subsidiary of the state-backed Anhui Province Energy Group, the company benefits from stable regional demand and established infrastructure relationships, while navigating the regulated pricing environment characteristic of China's power sector. Its operational focus on both conventional and renewable assets reflects the strategic transition occurring across China's utility industry, aiming to maintain energy security while gradually increasing clean energy contributions to the grid.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 30.1 billion for the period, demonstrating its substantial scale within the regional utility market. Net income reached CNY 2.06 billion, translating to a net profit margin of roughly 6.9%, reflecting the moderate profitability typical of regulated utility operations. Operating cash flow of CNY 3.76 billion provided coverage for ongoing operational requirements, though significant capital expenditures of CNY 5.6 billion indicate substantial ongoing investment in generation capacity and potentially cleaner energy infrastructure.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.91, providing a clear measure of bottom-line performance attributable to shareholders. The company's earnings power is underpinned by its diversified generation fleet, which likely helps mitigate fuel price volatility. The substantial capital expenditure program, which exceeded operating cash flow, signals a focus on long-term asset development and potential capacity expansion, requiring careful capital allocation and potentially external financing to support growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 2.48 billion against total debt of CNY 29.89 billion, indicating a leveraged financial structure common for capital-intensive utilities funding large-scale infrastructure projects. This debt level supports the company's significant asset base but necessitates prudent management of interest coverage and refinancing risks. The company's low beta of 0.253 suggests the stock exhibits lower volatility than the broader market, consistent with the defensive characteristics of utility investments.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0.319, indicating a commitment to returning capital to shareholders. The payout ratio appears sustainable relative to earnings, supporting an income-oriented investor profile. Growth trends are likely influenced by regional electricity demand, regulatory policies on tariffs, and the execution of the company's capital investment strategy, particularly its expansion into renewable energy sources alongside its established thermal power operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.4 billion, the market valuation reflects investor assessment of the company's future cash flows within China's regulated utility framework. The valuation incorporates expectations for steady, regulated returns and the strategic execution of its energy transition investments, balanced against the capital demands and leverage inherent in its business model.

Strategic Advantages And Outlook

The company's strategic position is strengthened by its affiliation with the provincial energy group, providing operational stability and regional focus. Its diversified generation mix is a key advantage, allowing flexibility in responding to energy policy shifts towards decarbonization. The primary challenges involve managing the transition of its asset portfolio amid environmental regulations and executing large-scale capital projects efficiently. The outlook is tied to regional economic growth, energy policy evolution, and the company's ability to balance reliability, affordability, and sustainability objectives.

Sources

Company FinancialsMarket 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