investorscraft@gmail.com

Intrinsic ValueHenan Yuneng Holdings Co.,Ltd. (001896.SZ)

Previous Close$6.20
Intrinsic Value
Upside potential
Previous Close
$6.20

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

Henan Yuneng Holdings operates as a significant regional power generation company within China's regulated electricity sector. The company's core revenue model centers on investing in, developing, and operating coal-fired power plants to generate and sell electricity primarily within its regional market. This positions it as a critical infrastructure provider, contributing to regional energy security. Beyond its primary generation activities, the company has diversified its service offerings to include the development and promotion of high technology, the sale of power-related materials like fly ash, and providing specialized environmental protection and energy-saving technological transformation services. This diversification strategy aims to leverage its core competencies and create additional revenue streams adjacent to its main business. Operating in a heavily regulated environment, the company's market position is influenced by government policies on electricity pricing, environmental standards, and energy mix targets. Its focus on coal generation places it within a segment facing long-term transition pressures, yet it remains an essential provider of baseload power capacity in the Henan region, balancing operational demands with evolving national sustainability objectives.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 12.16 billion for the period, demonstrating significant scale in its operations. However, this top-line performance was overshadowed by a net loss of CNY 121.4 million, indicating severe pressure on profitability, likely from high input costs or regulated tariffs. A positive operating cash flow of CNY 2.37 billion suggests that core operational cash generation remains functional despite the reported bottom-line loss, highlighting a potential disconnect between accounting profitability and cash-based performance.

Earnings Power And Capital Efficiency

Earnings power was significantly challenged, as evidenced by a diluted EPS of -CNY 0.0796. The substantial capital expenditures of CNY 2.15 billion, which nearly matched the operating cash flow, indicate the capital-intensive nature of the business and significant ongoing investment in maintaining or upgrading generation assets. This high level of required investment can constrain free cash flow generation and impact returns on capital, particularly in a period of net losses.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.35 billion against a substantial total debt burden of CNY 18.59 billion. This high leverage ratio is characteristic of utilities due to large infrastructure investments but presents a significant financial risk, especially in an environment of rising interest rates or operational losses. The company's financial health is under clear strain, with debt levels far exceeding liquid assets.

Growth Trends And Dividend Policy

The current financial results reflect a period of contraction rather than growth, with the company reporting a net loss. In line with this challenging profitability, the dividend per share was zero, indicating a suspension of shareholder returns to conserve cash. The focus appears to be on navigating operational headwinds and managing the high debt load rather than pursuing expansion or returning capital to investors in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.22 billion, the market valuation is significantly below the company's reported total debt, suggesting investor skepticism about the equity's value after accounting for liabilities. A beta of 1.107 indicates that the stock's volatility is slightly higher than the broader market, reflecting the perceived risks associated with its leveraged balance sheet and the challenges within the coal-power sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its role as an established regional power provider, which offers a degree of revenue stability through its essential service nature. The outlook, however, is clouded by the dual challenges of high financial leverage and the long-term industry transition away from coal-based generation. Success will depend on effectively managing costs, navigating regulatory frameworks, and potentially pivoting its business model towards cleaner energy solutions to align with national policy directions.

Sources

Company FinancialsShenzhen 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