investorscraft@gmail.com

Intrinsic ValuePower Assets Holdings Limited (0006.HK)

Previous CloseHK$60.65
Intrinsic Value
Upside potential
Previous Close
HK$60.65

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

Power Assets Holdings Limited operates as a diversified global utility infrastructure investor with a strategic focus on regulated and contracted energy assets across multiple geographies. The company maintains a balanced portfolio spanning electricity generation, transmission, and distribution, alongside oil and gas pipeline operations, serving over 19 million customers worldwide. Its revenue model combines regulated asset returns, long-term power purchase agreements, and energy trading margins, providing predictable cash flows through a mix of thermal, renewable, and waste-to-energy generation capacity totaling approximately 10,093 MW. The company has strategically positioned itself as a stable, low-risk infrastructure investor with assets in developed markets including the United Kingdom, Australia, and Hong Kong, leveraging its operational expertise to manage critical energy infrastructure while maintaining strong regulatory relationships. This diversified geographical and technological approach mitigates regional regulatory risks and provides consistent returns through economic cycles, supported by essential service demand characteristics that ensure revenue stability.

Revenue Profitability And Efficiency

The company generated HKD 6.77 billion in revenue with exceptional net income of HKD 6.12 billion, reflecting a remarkably high profit margin of approximately 90%. This substantial profitability stems from its infrastructure investment model rather than traditional utility operations, with operating cash flow of HKD 941 million supporting dividend distributions. The absence of capital expenditures suggests a mature portfolio requiring minimal reinvestment.

Earnings Power And Capital Efficiency

Power Assets demonstrates exceptional earnings power with diluted EPS of HKD 2.87, driven by its investment portfolio rather than operational earnings. The company's capital efficiency is evidenced by its ability to generate substantial returns from its infrastructure investments without significant capital expenditure requirements, maintaining a stable earnings profile through its diversified asset base.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with total debt of HKD 2.51 billion, though specific cash position data is unavailable. The utility's regulated asset base provides stable collateral for debt financing, while its investment holding structure suggests financial flexibility. The absence of reported capital expenditures indicates limited near-term funding requirements for growth projects.

Growth Trends And Dividend Policy

Power Assets exhibits a mature, income-focused profile with a generous dividend per share of HKD 2.82, representing a nearly 100% payout ratio based on EPS. The company's growth appears focused on stable income generation rather than aggressive expansion, with its global infrastructure portfolio providing predictable returns. This approach aligns with investor expectations for reliable income from essential service assets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 109.6 billion, the company trades at a P/E ratio around 18x based on current earnings. The low beta of 0.564 reflects market perception as a defensive utility stock, with valuation supported by stable dividend yields and predictable cash flows from regulated infrastructure assets across multiple developed markets.

Strategic Advantages And Outlook

The company's strategic advantage lies in its global diversified infrastructure portfolio and long-standing operational expertise in regulated markets. Its outlook remains stable due to essential service demand, though evolving energy transition policies may create both challenges and opportunities. The investment holding structure provides flexibility to adapt to changing market conditions while maintaining income stability for shareholders.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg 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