investorscraft@gmail.com

Intrinsic ValueJinneng Holding Shanxi Electric Power Co.,LTD. (000767.SZ)

Previous Close$3.02
Intrinsic Value
Upside potential
Previous Close
$3.02

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

Jinneng Holding Shanxi Electric Power operates as a critical utility provider in China's Shanxi province, specializing in integrated power generation and thermal energy production. The company's core revenue model centers on selling electricity and heat generated primarily from coal-fired power plants, supplemented by fuel and material sales. Its strategic positioning leverages Shanxi's coal-rich resources through mine-mouth power plants, which locate generation facilities adjacent to coal mines to minimize transportation costs. The company is developing high-parameter, ultra-supercritical coal-fired power projects that offer improved efficiency and lower emissions compared to conventional plants. Beyond traditional power generation, Jinneng diversifies into financial services, new energy development, and high-load industrial projects like electrolytic aluminum, creating synergistic demand for its power output. This integrated approach positions the company as a regional energy hub supporting both utility customers and industrial consumers while navigating China's evolving energy transition policies.

Revenue Profitability And Efficiency

The company reported revenue of CNY 16.67 billion for the period, demonstrating its substantial scale in the regional utility market. However, profitability remains constrained with net income of CNY 32.08 million, resulting in minimal net margins. Operating cash flow was negative at CNY -978.7 million, while significant capital expenditures of CNY -2.32 billion indicate ongoing investment in power generation infrastructure. The combination of negative operating cash flow and substantial capex suggests potential liquidity pressures or aggressive expansion funding requirements that merit close monitoring.

Earnings Power And Capital Efficiency

Jinneng's earnings power appears limited with diluted EPS of CNY 0.0104, reflecting thin margins in the current operating environment. The substantial capital investment program, evidenced by high capital expenditures relative to operating cash flow, indicates the capital-intensive nature of power generation infrastructure. The company's ability to generate returns on these investments will depend on regulatory frameworks, electricity pricing mechanisms, and operational efficiency gains from newer, more efficient power plants currently under development.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 3.70 billion against total debt of CNY 28.73 billion, indicating significant leverage common in utility infrastructure businesses. The debt-to-equity structure suggests heavy reliance on borrowing to fund capital-intensive power projects. While utilities typically carry higher debt levels due to stable cash flow characteristics, the negative operating cash flow in the current period raises questions about near-term debt service capacity and may indicate transitional challenges in project financing or operational performance.

Growth Trends And Dividend Policy

Growth initiatives are evident through the development of two 1,000-megawatt ultra-supercritical coal-fired power projects and 300,000-kilowatt thermal power plants, positioning the company for capacity expansion. The dividend policy remains conservative with no dividend distribution, reflecting the company's focus on reinvesting capital into infrastructure development and potentially addressing current financial constraints. The strategic emphasis appears to be on capacity growth and operational efficiency improvements rather than shareholder returns in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.51 billion, the company trades at a significant discount to its reported revenue base, suggesting market skepticism about earnings potential or concerns about financial leverage. The beta of 0.735 indicates lower volatility than the broader market, typical for utility stocks, though the valuation multiple reflects expectations for modest growth and ongoing challenges in transitioning China's power sector amid environmental regulations.

Strategic Advantages And Outlook

Jinneng's strategic advantages include its integrated operations in an energy-rich region and development of more efficient power generation technology. The outlook is shaped by China's energy transition policies, which may create both challenges for coal-dependent generators and opportunities for companies investing in cleaner technologies. Success will depend on balancing traditional power generation with diversification into new energy services while managing substantial debt levels through the transition period.

Sources

Company DescriptionFinancial Data Provided

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