investorscraft@gmail.com

Intrinsic ValueDelong Composite Energy Group Co., Ltd. (000593.SZ)

Previous Close$14.70
Intrinsic Value
Upside potential
Previous Close
$14.70

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

Delong Composite Energy Group Co., Ltd. operates as a natural gas utility company in China, primarily engaged in the pipeline supply and distribution of natural gas to residential households and industrial customers. The company functions within China's regulated energy sector, deriving its core revenue from the distribution infrastructure that connects end-users to natural gas supplies. Beyond its primary utility operations, Delong has diversified its business portfolio to include hotel operations, property investment and development, and interior decoration services, creating a composite energy and services group. This diversification strategy aims to leverage its regional presence and operational capabilities beyond the regulated gas market. The company's market position is inherently regional, focused on serving specific geographic areas within China, where it holds the necessary licenses and infrastructure for gas distribution. Operating in a utilities sector characterized by government oversight and pricing mechanisms, Delong's performance is influenced by regional energy demand, regulatory policies, and economic conditions affecting its customer base. The 2022 rebranding from Sichuan Datong Gas Development reflects a strategic shift towards a broader energy and services identity, although the gas distribution business remains the central pillar of its operations.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of approximately CNY 1.74 billion. Net income was CNY 19.05 million, resulting in a relatively thin net profit margin, which is indicative of the competitive and regulated nature of the gas utility industry. Operating cash flow was a healthier CNY 135.1 million, suggesting that the core operations are generating cash despite modest profitability. Capital expenditures of CNY 60.7 million indicate ongoing investment in maintaining or expanding its asset base.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.053, reflecting its modest earnings power on a per-share basis. The positive operating cash flow, which significantly exceeds net income, points to reasonable quality of earnings and the company's ability to convert revenue into cash. The level of capital expenditure relative to operating cash flow suggests a moderate reinvestment requirement to sustain its pipeline and distribution infrastructure.

Balance Sheet And Financial Health

Delong Composite Energy maintains a balance sheet with CNY 141.6 million in cash and cash equivalents against total debt of CNY 308.3 million. This debt level indicates leverage, but the company's utility-like cash flow profile provides a basis for servicing its obligations. The overall financial health appears manageable for a company in a stable, regulated industry, though the debt-to-cash position warrants monitoring.

Growth Trends And Dividend Policy

The provided data offers a single-year snapshot, making it difficult to assess multi-year growth trends. The company's dividend policy appears conservative, with a dividend per share of zero for this period. This suggests a focus on retaining earnings to fund operations or potential growth initiatives rather than returning capital to shareholders in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.36 billion, the market valuation reflects investor expectations for this small-cap utility. A beta of 0.617 suggests the stock has historically been less volatile than the broader market, which is typical for utility stocks whose fortunes are tied to regulated, predictable demand rather than economic cycles.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its regulated utility operations, which provide a base of predictable, though potentially low-margin, revenue. The diversification into hotels and property development represents an attempt to build additional revenue streams. The outlook is closely tied to regional economic growth in its operating areas, Chinese energy policy favoring natural gas, and the company's ability to manage its diversified portfolio effectively while maintaining financial discipline.

Sources

Company FilingsShenzhen Stock Exchange

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