investorscraft@gmail.com

Intrinsic ValueSPIC Industry-Finance Holdings Co., Ltd. (000958.SZ)

Previous Close$6.52
Intrinsic Value
Upside potential
Previous Close
$6.52

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

SPIC Industry-Finance Holdings Co., Ltd. operates as a critical regional utility provider in Shijiazhuang, China, specializing in the generation and distribution of both heat and electric power. Its core revenue model is built on supplying essential energy services, including steam and heat, to a diversified customer base spanning industrial, commercial, and residential sectors. As a subsidiary of the state-owned State Power Investment Corporation Limited (SPIC), the company benefits from a stable, regulated operational framework and a captive market for its utilities. This positions it as a strategically important entity within the regional energy infrastructure, ensuring consistent demand for its services. The company's market position is inherently defensive, characterized by its role as a monopoly or near-monopoly provider in its service territory, which provides a high degree of revenue visibility and insulation from broader economic cycles. The 2022 rebranding from SPIC Dongfang Energy to its current name suggests a strategic evolution, potentially incorporating industrial-finance activities to complement its core utility operations, thereby diversifying its income streams while leveraging its parent company's extensive resources and scale within China's power sector.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 5.74 billion, demonstrating its substantial scale as a regional utility. Profitability is robust, with net income reaching CNY 1.04 billion, translating to a healthy net margin of approximately 18.2%. The company exhibits strong cash generation, as evidenced by an operating cash flow of CNY 2.34 billion, which comfortably covered capital expenditures of CNY 523 million, indicating efficient conversion of earnings into cash from its stable utility operations.

Earnings Power And Capital Efficiency

The company's earnings power is solid, with diluted earnings per share of CNY 0.19. The significant operating cash flow, which is more than double the net income, underscores the high quality of its earnings, typical of a utility with non-cash charges like depreciation. This strong cash flow provides substantial internal funding for necessary capital investments to maintain and potentially expand its asset base, supporting long-term operational stability.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 2.51 billion against total debt of CNY 6.82 billion. While the debt level is material, it is characteristic of capital-intensive utility businesses that fund infrastructure through long-term borrowing. The company's financial health is supported by its stable, regulated cash flows, which should provide ample coverage for its debt servicing obligations, suggesting a manageable financial risk profile.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.069 per share. This payout represents a portion of its earnings, balancing direct returns to investors with capital retention for operational needs. As a regulated utility, growth is typically moderate and aligned with regional economic and demographic trends, focusing on reliable service provision rather than aggressive expansion, which supports a sustainable dividend.

Valuation And Market Expectations

With a market capitalization of approximately CNY 37.25 billion, the market assigns a valuation that reflects the company's stable, utility-based earnings stream. A beta of -0.013 is highly unusual and may indicate very low correlation with the broader market, which could be interpreted by investors as a sign of defensive characteristics, aligning with expectations for a regulated regional monopoly providing essential services.

Strategic Advantages And Outlook

The company's primary strategic advantage is its affiliation with the state-owned SPIC, providing operational stability and strategic backing. Its position as an essential service provider in a defined geographic area creates a durable economic moat. The outlook is for continued stable performance, driven by inelastic demand for utilities, though it remains subject to regulatory decisions and regional economic conditions in Shijiazhuang.

Sources

Company FilingsBloomberg

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