investorscraft@gmail.com

Intrinsic ValueGuangdong Baolihua New Energy Stock Co., Ltd. (000690.SZ)

Previous Close$4.47
Intrinsic Value
Upside potential
Previous Close
$4.47

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

Guangdong Baolihua New Energy Stock Co., Ltd. operates as a diversified energy and infrastructure entity within China's utilities sector. Its core revenue model is bifurcated between power generation and financial investment services, supplemented by construction and engineering operations. The company generates electricity through a dual-fuel strategy utilizing both coal and wind resources, positioning itself to navigate China's evolving energy landscape, which balances traditional thermal power with the national push for renewable capacity. This hybrid approach provides revenue stability from established coal assets while offering growth potential from wind energy development. Beyond its power operations, the company engages in financial investment activities and provides specialized contracting services for housing construction and highway engineering, creating additional revenue streams. This diversified structure allows Baolihua to leverage its regional presence in Guangdong, a major economic hub with significant energy demand. Its market position is that of a regional player adapting to policy shifts, competing with larger state-owned utilities while carving a niche through its mixed asset base and ancillary service offerings.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of approximately CNY 7.90 billion, translating to a net income of CNY 705.5 million. This indicates a healthy net profit margin of approximately 8.9%, reflecting efficient cost management relative to its top line. The company's earnings power is further evidenced by its diluted EPS of CNY 0.32. Strong operating cash flow of CNY 1.68 billion significantly exceeded net income, highlighting high-quality earnings from core operations.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow comfortably covering capital expenditures, which were substantial at CNY 1.68 billion, indicative of ongoing investment in its power generation and potentially its construction assets. The significant cash flow from operations provides a strong foundation for funding these investments and servicing its financial obligations, supporting its capital-intensive business model without immediate external financing needs.

Balance Sheet And Financial Health

Baolihua maintains a strong liquidity position with cash and equivalents of CNY 4.40 billion. This substantial cash reserve provides a considerable buffer against its total debt of CNY 6.98 billion. The company's financial health appears stable, with ample liquidity to meet short-term obligations and fund strategic initiatives. The balance sheet structure suggests a capacity to manage its leverage while supporting its diversified operational needs.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.15 per share. The capital expenditure level, nearly matching the operating cash flow, signals an aggressive investment strategy, likely aimed at expanding its power generation capacity or construction projects. This indicates a focus on growth, with dividends being paid out of remaining profits after substantial reinvestment into the business.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.23 billion, the market values the company at a price-to-earnings multiple derived from its current earnings. A beta of 0.40 suggests the stock has historically exhibited lower volatility than the broader market, which may reflect its status as a utility-oriented company. This valuation implies market expectations of stable, utility-like cash flows tempered by the growth prospects from its new energy and construction segments.

Strategic Advantages And Outlook

Baolihua's strategic advantage lies in its hybrid energy portfolio, which offers a hedge against energy transition risks, and its diversified revenue streams from finance and construction. The outlook is tied to China's energy policy, regional demand in Guangdong, and the company's ability to execute its capital expenditure plans efficiently. Success will depend on balancing the profitability of its coal assets with the expansion of its wind power and other business units in a competitive market.

Sources

Company Financial ReportsBloomberg

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