investorscraft@gmail.com

Intrinsic ValuePuxing Energy Limited (0090.HK)

Previous CloseHK$1.14
Intrinsic Value
Upside potential
Previous Close
HK$1.14

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

Puxing Energy Limited operates as a specialized independent power producer (IPP) focused on natural gas-fired generation and district heating within China's utility sector. The company's core revenue model is built on long-term power purchase agreements (PPAs) and heat supply contracts, providing stable cash flows from its portfolio of five operational plants. This positions it within the broader energy transition, leveraging gas as a lower-carbon alternative to coal while integrating a small but strategic photovoltaic capacity. Its market position is regional, headquartered in Hangzhou, and it operates as a subsidiary of Puxing International Limited, suggesting a focused, asset-heavy approach to clean energy generation rather than a diversified utility model. The company caters to specific electricity and heating demand in its operating regions, occupying a niche as a modern, efficient power provider supporting China's urban energy and environmental goals.

Revenue Profitability And Efficiency

The company reported revenue of HKD 534.1 million for the period. It demonstrated solid profitability with a net income of HKD 59.9 million, translating to a net profit margin of approximately 11.2%. This indicates effective cost management relative to its operational scale within the capital-intensive utility sector.

Earnings Power And Capital Efficiency

Puxing generated HKD 174.0 million in operating cash flow, showcasing strong cash generation from its core operations. However, significant capital expenditures of HKD 188.5 million were incurred, indicative of ongoing investment in maintaining or expanding its power generation assets, resulting in slightly negative free cash flow for the period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 114.5 million against total debt of HKD 832.8 million. This debt level, common for infrastructure-heavy utilities, funds its power plant assets. The overall financial structure appears typical for an independent power producer leveraging debt for asset development.

Growth Trends And Dividend Policy

The company has established a dividend policy, distributing HKD 0.014 per share. This signifies a commitment to returning capital to shareholders, supported by its profitable operations, while balancing the need to fund its capital-intensive business model and potential growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 710.8 million, the market values the company at a premium to its book value, reflecting expectations for stable, contracted cash flows from its utility assets. A beta of -0.117 suggests its stock price has exhibited a low correlation to broader market movements.

Strategic Advantages And Outlook

Puxing's strategic advantage lies in its focused portfolio of gas-fired assets, which align with China's push for cleaner energy. Its outlook is tied to regional energy demand, regulatory support for gas power, and its ability to efficiently operate its existing plants while managing its capital structure.

Sources

Company DescriptionFinancial Data Provided

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