investorscraft@gmail.com

Intrinsic ValueKingfore Energy Group Co., Ltd. (001210.SZ)

Previous Close$24.13
Intrinsic Value
Upside potential
Previous Close
$24.13

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

Kingfore Energy Group operates as a specialized technology company focused on energy conservation solutions within China's hardware and equipment sector. The company's core revenue model derives from the research, development, and sales of proprietary energy-saving products, complemented by heating operation services and comprehensive energy-saving renovation projects. This dual approach allows Kingfore to capture value across both product sales and service contracts, positioning it at the intersection of industrial technology and environmental sustainability. Operating from its Beijing headquarters, the company serves clients requiring efficiency improvements in energy consumption, leveraging its technical expertise to address China's growing emphasis on carbon reduction and operational cost optimization. Kingfore competes in a niche segment of the energy management market, where its specialized focus on heating systems and retrofit solutions provides differentiation from broader industrial equipment manufacturers. The company's established presence since 1992 suggests accumulated experience in navigating regulatory requirements and building long-term client relationships in the energy services space.

Revenue Profitability And Efficiency

Kingfore generated revenue of approximately CNY 1.07 billion for the period, achieving net income of CNY 48.7 million. The company demonstrated solid cash generation with operating cash flow of CNY 233.4 million, significantly exceeding its net income. Capital expenditures of CNY 205.3 million indicate ongoing investment in operational capabilities, though this resulted in negative free cash flow after accounting for investing activities.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CNY 0.37, reflecting moderate earnings power relative to its market capitalization. Operating cash flow substantially outperformed net income, suggesting strong cash conversion efficiency. The significant capital expenditure program indicates management's focus on growth investments, though this currently weighs on immediate free cash flow generation.

Balance Sheet And Financial Health

Kingfore maintains a robust balance sheet with cash and equivalents of CNY 809.1 million, providing substantial liquidity. Total debt is minimal at just CNY 1.6 million, resulting in a net cash position that underscores financial stability. This conservative capital structure provides flexibility for strategic initiatives and buffers against market volatility.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.0833 per share. The dividend payout represents a conservative portion of earnings, allowing retention of capital for reinvestment. The balance between returning capital to shareholders and funding growth initiatives reflects a measured approach to capital allocation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.5 billion, the company trades at a premium to book value given its substantial cash holdings. The beta of 0.71 suggests lower volatility compared to the broader market, potentially reflecting investor perception of stable cash flows from its energy services business.

Strategic Advantages And Outlook

Kingfore's strategic position benefits from China's ongoing energy transition priorities, creating demand for efficiency solutions. Its debt-free balance sheet and strong cash position provide strategic optionality for organic growth or acquisitions. The company's long operating history since 1992 suggests established industry relationships and operational expertise that could support sustained performance.

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