investorscraft@gmail.com

Intrinsic ValueShandong Xinneng Taishan Power Generation Co.,Ltd. (000720.SZ)

Previous Close$3.65
Intrinsic Value
Upside potential
Previous Close
$3.65

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

Shandong Xinneng Taishan Power Generation operates as a diversified industrial conglomerate with a multifaceted revenue model centered on industrial park development, integrated asset operation, and bulk commodity supply chain services. The company leverages its established presence in China's Shandong province to develop and manage industrial infrastructure, creating long-term value through property management and operational services. This core business is complemented by strategic involvement in bulk commodity distribution, positioning the company at the intersection of industrial real estate and logistics. Within China's competitive industrial sector, the company occupies a regional niche, focusing on integrated service provision rather than pure power generation as its name might suggest. Its market position reflects the evolving nature of Chinese industrial conglomerates adapting to regional economic development needs while maintaining asset-heavy operations. The company's strategic orientation combines traditional industrial park management with modern supply chain logistics, creating a hybrid business model that serves both fixed asset and commodity flow requirements in its operating territory.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.16 billion for the period, but experienced significant operational challenges with a net loss of CNY 132 million. This negative profitability was accompanied by concerning cash flow metrics, as operating activities consumed nearly CNY 279 million in cash. The divergence between revenue generation and bottom-line performance indicates substantial cost pressures or operational inefficiencies within its business segments that require strategic attention.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at -CNY 0.11, reflecting the company's current inability to generate positive returns for shareholders. The negative operating cash flow, substantially exceeding the net loss amount, suggests working capital absorption or timing differences in its industrial park and supply chain operations. Capital expenditures were minimal at approximately CNY 5 million, indicating limited investment in growth assets during this period.

Balance Sheet And Financial Health

The balance sheet shows a constrained liquidity position with cash and equivalents of CNY 236 million against total debt of CNY 2.21 billion, creating a significant leverage burden. This debt-to-cash ratio indicates potential refinancing risks and limited financial flexibility. The company's capital structure appears heavily reliant on debt financing, which may constrain strategic options amid current operational challenges.

Growth Trends And Dividend Policy

Current financial performance does not support dividend distributions, with a zero dividend per share reflecting the company's loss-making position and cash flow constraints. The minimal capital expenditure suggests a defensive posture rather than aggressive growth investment. The company appears to be navigating a challenging operational phase that prioritizes stability over expansion in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.4 billion, the market valuation appears to incorporate expectations beyond current financial metrics, possibly reflecting asset value or strategic positioning considerations. The low beta of 0.237 suggests the stock exhibits lower volatility than the broader market, potentially indicating investor perception of defensive characteristics or limited growth expectations given its current operational profile.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its established industrial park assets and regional presence in Shandong province. However, the current financial performance indicates significant operational challenges that must be addressed. The outlook depends on the company's ability to improve profitability in its core businesses, manage its substantial debt burden, and potentially reposition its asset portfolio to better align with market opportunities in China's evolving industrial landscape.

Sources

Company filingsFinancial data provider

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