investorscraft@gmail.com

Intrinsic ValueShaanxi Energy Investment (001286.SZ)

Previous Close$10.03
Intrinsic Value
Upside potential
Previous Close
$10.03

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

Shaanxi Energy Investment operates as a vertically integrated energy company primarily focused on thermal electricity generation and coal production within China's Shaanxi province. The company's core revenue model centers on selling electricity to regional power grids while maintaining captive coal mining operations to secure fuel supply. This integrated approach provides cost advantages by mitigating exposure to volatile coal markets. As a subsidiary of the state-owned Shaanxi Investment Group, the company benefits from stable regional partnerships and policy support. With an installed power capacity of 11.18 million kilowatts, Shaanxi Energy occupies a significant position in Northwest China's power generation landscape. The company serves critical baseload electricity demand while supporting regional energy security through its dual-fuel strategy. Its operations span the entire value chain from resource extraction to power generation, creating operational synergies that enhance competitive positioning in China's evolving energy sector.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 23.2 billion for the fiscal period, demonstrating strong operational scale within China's energy sector. Net income reached CNY 3.0 billion, translating to a healthy net margin of approximately 13%. Operating cash flow generation was substantial at CNY 8.2 billion, significantly exceeding capital expenditure requirements. This indicates efficient cash conversion from core operations and supports the company's ability to fund both growth investments and shareholder returns.

Earnings Power And Capital Efficiency

Shaanxi Energy exhibits solid earnings power with diluted EPS of CNY 0.80, reflecting effective utilization of its capital base. The substantial operating cash flow of CNY 8.2 billion comfortably covers capital expenditures of CNY 7.0 billion, indicating disciplined capital allocation. The company's integrated business model supports stable earnings generation through various commodity price cycles, though profitability remains influenced by coal and electricity price regulations in China's managed energy market.

Balance Sheet And Financial Health

The company maintains a balanced financial position with cash reserves of CNY 5.1 billion against total debt of CNY 22.2 billion. While leverage is present, the stable cash flow generation from essential utility operations provides debt service capability. The capital structure reflects typical characteristics of energy infrastructure companies with long-lived assets, though ongoing monitoring of debt maturity profiles would be prudent given the capital-intensive nature of the industry.

Growth Trends And Dividend Policy

Shaanxi Energy demonstrates commitment to shareholder returns through a dividend per share of CNY 0.41, representing a payout ratio of approximately 51% based on current EPS. The company's growth trajectory is supported by its existing 11.18 million kilowatt capacity base, with future expansion likely aligned with regional energy demand growth and China's broader energy transition policies. Capital expenditure levels indicate ongoing investment in maintaining and potentially expanding operational assets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 31.4 billion, the company trades at a P/E ratio of around 10.4x based on current earnings. The beta of 0.953 suggests market sensitivity slightly below broader market volatility, reflecting the defensive characteristics of utility operations. Valuation metrics appear reasonable for a regulated utility entity operating within China's structured energy market framework.

Strategic Advantages And Outlook

The company's strategic position is strengthened by its vertical integration and state-backed ownership structure, providing operational stability and policy alignment. Key advantages include captive coal resources supporting fuel cost control and regional market presence in Northwest China. The outlook remains tied to China's energy policy direction, particularly regarding thermal power's role in the energy mix amid decarbonization initiatives. Operational efficiency and cost management will be critical for maintaining competitiveness.

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