investorscraft@gmail.com

Intrinsic ValueHubei Energy Group Co., Ltd. (000883.SZ)

Previous Close$4.61
Intrinsic Value
Upside potential
Previous Close
$4.61

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

Hubei Energy Group operates as a comprehensive energy utility company primarily serving China's Hubei province. The company's core revenue model centers on generating and selling electricity through a diversified portfolio of power generation assets, including hydro, thermal, nuclear, wind, and photovoltaic resources. This multi-source approach provides operational stability while allowing participation in China's energy transition. Beyond power generation, the company engages in natural gas transmission and distribution, along with coal storage and distribution services, creating an integrated energy value chain. Operating in China's regulated utility sector, Hubei Energy benefits from regional monopoly characteristics while navigating government pricing mechanisms. The company's strategic positioning as a provincial energy leader provides stable demand fundamentals, though it faces regulatory oversight and environmental compliance requirements. Its diversified generation mix helps mitigate fuel price volatility and supports China's carbon neutrality goals through increasing renewable capacity investments.

Revenue Profitability And Efficiency

The company reported revenue of CNY 20.03 billion for the period, with net income reaching CNY 1.81 billion, translating to a net margin of approximately 9.1%. Operating cash flow was robust at CNY 6.43 billion, though significant capital expenditures of CNY 11.05 billion reflect ongoing investments in energy infrastructure. The substantial capex outflow indicates active capacity expansion, particularly in renewable energy projects aligned with national policy directives.

Earnings Power And Capital Efficiency

Hubei Energy demonstrated solid earnings power with diluted EPS of CNY 0.28. The negative free cash flow position, resulting from high capital investments, is typical for utilities in expansion phases. The company's ability to generate consistent operating cash flow provides foundational support for its capital-intensive development strategy, though the efficiency of these investments will be critical for long-term shareholder returns.

Balance Sheet And Financial Health

The balance sheet shows total debt of CNY 42.09 billion against cash and equivalents of CNY 2.27 billion, indicating significant leverage common in capital-intensive utilities. The debt level supports the company's infrastructure investments but requires careful management of interest coverage and refinancing risks. The financial structure appears aligned with industry norms for regulated utilities funding large-scale asset development.

Growth Trends And Dividend Policy

The company maintained a dividend payout with CNY 0.10 per share, reflecting a commitment to shareholder returns despite substantial capital investment requirements. Growth trends are driven by China's energy transition policies, with investments likely focused on expanding renewable capacity. The balance between dividend distributions and reinvestment needs will be crucial for sustaining long-term growth while maintaining investor confidence.

Valuation And Market Expectations

With a market capitalization of approximately CNY 30.25 billion, the company trades at a P/E ratio around 16.7x based on current earnings. The low beta of 0.095 suggests the market perceives Hubei Energy as a defensive utility stock with limited volatility. Valuation metrics appear reasonable for a regulated utility, reflecting expectations of stable, government-backed cash flows with moderate growth prospects.

Strategic Advantages And Outlook

Hubei Energy's strategic advantages include its diversified generation portfolio and entrenched position as a provincial energy provider. The outlook is supported by China's ongoing energy security priorities and renewable transition, though regulatory frameworks and environmental policies will significantly influence future profitability. The company's ability to execute its capital expenditure program efficiently while managing debt levels will determine its competitive positioning in China's evolving energy landscape.

Sources

Company filingsMarket 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