investorscraft@gmail.com

Intrinsic ValueGansu Energy Chemical Co., Ltd. (000552.SZ)

Previous Close$2.48
Intrinsic Value
Upside potential
Previous Close
$2.48

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

Gansu Energy Chemical Co., Ltd. operates as an integrated energy and chemical enterprise with a diversified business model centered on coal mining as its foundational activity. The company has strategically expanded beyond raw material extraction to develop downstream operations in thermal power generation, becoming a significant regional energy provider through heat and steam supply services. This vertical integration allows the company to capture value across the energy chain, from resource extraction to end-user energy distribution. Its operations are further diversified into the manufacture of nitrogen fertilizers and compound fertilizers, positioning it within the agricultural inputs sector, which provides some cyclical balance to its energy-centric revenue streams. Based in Baiyin, Gansu Province, the company's market position is inherently regional, serving the energy and industrial needs of its local geography while navigating the broader policy environment governing China's coal and power sectors. The property management segment adds a minor but stable service-oriented revenue component. Its integrated model is designed to mitigate commodity price volatility by owning both the production asset and the conversion infrastructure, creating a closed-loop system for its primary resource.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of approximately CNY 9.60 billion, demonstrating its significant scale within its regional market. Profitability was strong, with net income reaching CNY 1.21 billion, translating to a healthy net margin. The company generated substantial operating cash flow of CNY 2.11 billion, indicating efficient conversion of earnings into cash from its core operations. This cash generation capability is a critical indicator of operational efficiency and financial stability.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted EPS of CNY 0.20. While the capital expenditure figure is significantly negative at approximately CNY -5.29 billion, this large outflow likely reflects substantial investments in expanding or upgrading its integrated energy and chemical production facilities. The relationship between operating cash flow and these capex requirements is a key area for monitoring capital allocation efficiency and future earnings potential.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 4.80 billion. Total debt is reported at CNY 6.40 billion, indicating a leveraged but manageable financial structure given the capital-intensive nature of its industries. The company's financial health appears stable, supported by its strong cash generation, which provides a buffer for servicing debt obligations and funding ongoing operational needs.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.068 per share. The significant capital expenditure suggests a focus on growth, likely aimed at expanding production capacity or enhancing operational efficiency within its integrated energy and chemical platforms. The balance between reinvestment for future growth and direct returns to shareholders reflects a mature corporate strategy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.70 billion, the market valuation reflects the company's established position. A beta of 0.61 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking exposure to the energy sector with moderate risk. The valuation incorporates expectations for the company's performance within the context of China's energy policies and commodity cycles.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its vertically integrated model, which provides control over the supply chain from coal mining to power generation. This structure offers some insulation against market fluctuations. The outlook is intrinsically tied to regional energy demand, national policies regarding coal usage, and fertilizer market dynamics. Its ability to navigate environmental regulations while maintaining operational efficiency will be crucial for its long-term prospects.

Sources

Company DescriptionFinancial 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