investorscraft@gmail.com

Intrinsic ValueJiangsu Guoxin Corp. Ltd. (002608.SZ)

Previous Close$7.72
Intrinsic Value
Upside potential
Previous Close
$7.72

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

Jiangsu Guoxin Corp. Ltd. operates as a diversified energy and financial services provider primarily within China's Jiangsu province. The company's core operations center on thermal power generation and the production of electricity and thermal energy, serving both industrial and residential customers. This establishes it as a critical regional utility player. Additionally, the company engages in fiduciary services through its financial trust division, creating a dual revenue stream that combines stable utility cash flows with financial services. This hybrid model positions Jiangsu Guoxin within the broader renewable utilities sector, though its primary generation asset base remains thermal. The company's market position is inherently regional, anchored by its strategic location in one of China's most economically developed provinces, which ensures consistent energy demand. Its transition from its former identity as Sainty Marine Corporation signifies a strategic pivot towards energy infrastructure, aligning with national energy security priorities. The company must navigate the complex interplay between traditional thermal power's reliability and the long-term national transition towards cleaner energy sources, defining its competitive context.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of approximately CNY 36.9 billion, translating to a net income of CNY 3.2 billion. This indicates a net profit margin of around 8.8%, reflecting the capital-intensive nature of the utility sector. Operating cash flow was strong at CNY 5.4 billion, providing a solid foundation for covering substantial capital expenditures, which were significantly higher at CNY 6.6 billion, indicative of ongoing investments in power generation infrastructure and potentially new energy projects.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with a diluted EPS of CNY 0.86. The significant gap between operating cash flow and capital expenditures highlights the high reinvestment requirements characteristic of utility companies. This substantial capex, which exceeded operating cash flow, suggests the company is in a phase of active asset development or modernization, funded through a combination of internal cash generation and external financing.

Balance Sheet And Financial Health

Jiangsu Guoxin maintains a cash position of CNY 8.9 billion against a considerable total debt burden of CNY 34.9 billion. This high level of leverage is typical for utilities funding large-scale infrastructure projects. The balance sheet structure points to a reliance on debt financing for capital projects, which necessitates careful management of interest coverage and cash flow stability to maintain financial health amidst China's evolving energy policy landscape.

Growth Trends And Dividend Policy

The company has committed to a shareholder returns policy, evidenced by a dividend per share of CNY 0.1. This payout represents a dividend yield on the current earnings, signaling a balanced approach between returning capital to shareholders and retaining earnings for reinvestment into the business. Growth is primarily driven by capital expenditures aimed at expanding or upgrading its energy generation capacity, aligning with regional energy demand growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 29.3 billion, the market valuation sits below the company's annual revenue. A beta of 0.35 suggests the stock is perceived as less volatile than the broader market, which is consistent with its utility sector classification. This low beta implies investor expectations of stable, regulated returns, though the valuation may also reflect concerns regarding the long-term outlook for thermal power assets.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its essential role as a regional power provider within a high-demand economic zone. Its foray into fiduciary services offers diversification. The key strategic challenge and opportunity will be navigating China's energy transition, potentially requiring a shift towards renewable sources to ensure long-term sustainability and regulatory compliance. The outlook is tied to regional energy policies, electricity tariffs, and the successful execution of its capital investment strategy.

Sources

Publicly disclosed financial dataShenzhen Stock Exchange filings

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