investorscraft@gmail.com

Intrinsic ValueShanxi Meijin Energy Co.,Ltd. (000723.SZ)

Previous Close$5.06
Intrinsic Value
Upside potential
Previous Close
$5.06

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

Shanxi Meijin Energy operates as an integrated energy and chemical company with a diversified industrial footprint centered on coal-based value chains. The company's core operations involve the production and sale of coal, coke, and various chemical by-products including coal gas, tar, crude benzene, ammonium sulfate, urea, and LNG. This vertical integration allows Meijin to capture value across multiple stages of the energy production process, from raw material extraction to refined chemical outputs. Beyond its traditional energy focus, the company has strategically expanded into environmental protection services, engaging in ecological governance, sewage treatment engineering, and environmental protection projects. Additionally, Meijin maintains an unexpected diversification into vehicle manufacturing, developing and producing road buses, tourist buses, and city buses. Operating primarily within China's Shanxi province, a key coal-producing region, the company leverages its geographical advantage while navigating the complex regulatory environment of China's energy sector. Its market position reflects the challenges facing traditional energy companies transitioning toward more sustainable operations amid national environmental policies.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 19.03 billion for the period, demonstrating significant scale in its operations. However, profitability remains challenged with a net loss of CNY 1.14 billion and negative diluted EPS of CNY -0.26. Operating cash flow of CNY 940.9 million indicates some operational cash generation capability, though substantial capital expenditures of CNY -3.23 billion reflect ongoing investments in the business. The negative earnings highlight margin pressures within the competitive energy and chemical sectors.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the reported net loss, indicating operational challenges in translating revenue into bottom-line results. The significant capital expenditure program, which substantially exceeded operating cash flow, suggests aggressive investment in capacity or modernization efforts. This investment intensity may pressure near-term returns but could position the company for future efficiency improvements. The negative earnings environment complicates traditional capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 4.74 billion against total debt of CNY 7.37 billion, indicating a leveraged financial position. The debt level relative to cash reserves suggests reliance on external financing to support operations and capital investments. The liquidity position provides some buffer, but the debt burden may constrain financial flexibility, particularly given the current unprofitable operating environment and substantial capital requirements.

Growth Trends And Dividend Policy

The company suspended dividend payments with a dividend per share of zero, consistent with its loss-making position and cash preservation priorities. The substantial capital expenditure program indicates a growth-oriented strategy, likely focused on capacity expansion or operational upgrades. The current financial results suggest the company is in an investment phase, with future growth contingent on successful execution of these initiatives and improved market conditions for its energy and chemical products.

Valuation And Market Expectations

With a market capitalization of approximately CNY 21.22 billion, the market appears to be valuing the company beyond its current earnings capacity, potentially reflecting expectations for recovery or future growth from current investments. The beta of 1.095 indicates slightly higher volatility than the broader market, consistent with the cyclical nature of the energy sector. Valuation metrics based on earnings are not meaningful given the current loss position.

Strategic Advantages And Outlook

The company's strategic advantages include vertical integration across the coal value chain and diversification into environmental services and vehicle manufacturing. However, the outlook remains challenging due to profitability issues and high leverage. Success will depend on executing its capital investment program effectively, improving operational efficiency, and navigating China's evolving energy and environmental policies. The diversification strategy may provide some resilience but also spreads management focus across disparate business segments.

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