investorscraft@gmail.com

Intrinsic ValueCGN Power Co., Ltd. (003816.SZ)

Previous Close$3.85
Intrinsic Value
Upside potential
Previous Close
$3.85

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

CGN Power Co., Ltd. operates as a leading nuclear power generation company within China's state-directed energy sector. Its core revenue model centers on the production and sale of electricity generated from its extensive fleet of nuclear reactors, operating under long-term power purchase agreements that provide stable cash flows. The company functions as a key subsidiary of China General Nuclear Power Corporation, positioning it at the forefront of the nation's strategic push for clean and reliable baseload power. CGN Power's operations are deeply integrated into China's national grid, serving industrial and residential demand while supporting the country's decarbonization goals. As of the latest data, the company manages 25 nuclear power generating units with substantial installed capacity, making it one of China's dominant nuclear operators. This scale provides significant operational advantages in terms of technical expertise, fuel procurement, and regulatory compliance within a highly specialized industry. The company's market position is reinforced by China's policy support for nuclear energy as a critical component of its energy security and climate commitments, ensuring a predictable regulatory environment for continued investment and expansion.

Revenue Profitability And Efficiency

For the fiscal period, CGN Power reported robust revenue of approximately CNY 86.8 billion, demonstrating the stable nature of its power generation business. The company achieved a net income of CNY 10.8 billion, reflecting healthy profitability margins. Strong operating cash flow of CNY 38.0 billion significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash and providing substantial internal funding for its capital-intensive operations and debt service obligations.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its substantial operating cash flow generation. While capital expenditures are significant due to the nature of nuclear power infrastructure, the cash flow from operations adequately covers these investments. The diluted earnings per share of CNY 0.21 provides a clear measure of profitability on a per-share basis, though the capital-intensive model inherently demands continuous reinvestment to maintain and expand asset base.

Balance Sheet And Financial Health

CGN Power maintains a balance sheet characteristic of utility companies, with substantial total debt of approximately CNY 206.4 billion funding its long-lived assets. The company holds cash and equivalents of CNY 16.5 billion, providing liquidity for ongoing operations. The financial structure reflects the high fixed-cost nature of nuclear power generation, with debt levels that are typical for infrastructure-intensive utilities requiring significant upfront capital investment.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through its dividend policy, distributing CNY 0.095 per share. Growth is primarily driven by China's strategic expansion of nuclear power capacity, with CGN Power well-positioned to benefit from this national energy policy. The company's scale and operational expertise support its ability to participate in new project development, although growth timelines in nuclear power are typically long-term due to extensive planning and regulatory requirements.

Valuation And Market Expectations

With a market capitalization of approximately CNY 175.4 billion, the market valuation reflects the company's position as a major nuclear power operator. The low beta of 0.144 indicates the stock's defensive characteristics, typical of regulated utilities with predictable cash flows. This suggests market expectations of stable, low-volatility performance aligned with the essential nature of power generation services and long-term contractual frameworks.

Strategic Advantages And Outlook

CGN Power's strategic advantages include its market leadership in China's nuclear sector, operational scale, and strong governmental support for nuclear energy development. The outlook remains positive given China's commitment to expanding clean energy sources to meet climate targets. The company's affiliation with China General Nuclear Power Corporation provides additional strategic depth and resource access, positioning it favorably for continued involvement in the nation's energy infrastructure expansion while navigating the technical and regulatory complexities of nuclear power.

Sources

Company DescriptionFinancial Metrics Dataset

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