investorscraft@gmail.com

Intrinsic ValueJiangxi Ganneng Co., Ltd. (000899.SZ)

Previous Close$10.77
Intrinsic Value
Upside potential
Previous Close
$10.77

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

Jiangxi Ganneng Co., Ltd. operates as a significant regional power generation company within China's regulated electric utility sector. The company's core business model centers on the generation and supply of electricity through a diversified portfolio of thermal and hydroelectric power plants. This dual-generation approach provides operational flexibility, allowing the company to balance base-load capacity from thermal sources with the seasonal advantages of hydroelectric power. As a key energy provider in Jiangxi province, the company operates within a framework shaped by government policies and regional energy demands, serving both industrial and residential customers. The company further enhances its revenue streams through ancillary services related to power generation equipment, including boiler maintenance, steam turbine services, and generator support. This integrated service offering strengthens customer relationships and creates additional value beyond pure electricity sales. Positioned in China's rapidly evolving energy landscape, the company navigates the transition towards cleaner energy while maintaining its role in ensuring regional grid stability and meeting base-load power requirements. Its long-standing presence since 1997 has established it as an entrenched player in its regional market, operating critical infrastructure essential for local economic development.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 6.92 billion, achieving a net income of CNY 714 million, which translates to a healthy net profit margin of approximately 10.3%. The company generated CNY 1.24 billion in operating cash flow, demonstrating its ability to convert earnings into cash. However, significant capital expenditures of CNY -3.70 billion indicate substantial ongoing investment in power generation assets and infrastructure, which is characteristic of capital-intensive utility operations.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in its diluted earnings per share of CNY 0.73. The substantial gap between operating cash flow and capital expenditures highlights the capital-intensive nature of the utility business, requiring continuous investment to maintain and expand generation capacity. This investment cycle is essential for long-term operational efficiency and compliance with evolving environmental and technological standards in China's power sector.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 313 million against total debt of CNY 9.50 billion, indicating a leveraged financial structure typical for utilities that fund large-scale infrastructure projects through debt. The high level of debt relative to cash reserves underscores the company's reliance on financing for its capital expenditure program, which necessitates careful management of debt servicing capabilities and access to capital markets.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly policy, evidenced by a dividend per share of CNY 0.33. This provides a tangible return to investors alongside its growth initiatives. The significant capital expenditure outlay suggests a focus on capacity expansion or modernization, positioning the company for future growth in line with regional energy demand, though this comes at the cost of near-term cash retention.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.87 billion, the company's valuation reflects its status as a regional utility operator. A beta of approximately 1.0 suggests its stock price movements are generally in line with the broader market, indicating it is perceived as having average systematic risk for an entity within the regulated utilities sector, which is often considered a defensive investment.

Strategic Advantages And Outlook

The company's strategic advantage lies in its entrenched position as a critical power provider in Jiangxi province, operating essential infrastructure. Its outlook is tied to regional economic growth, energy policy directives from the central government, and its ability to manage the capital-intensive transition of its generation fleet. Success will depend on effectively balancing regulatory compliance, operational efficiency, and investment returns in a evolving energy landscape.

Sources

Company FilingsShenzhen Stock Exchange

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