investorscraft@gmail.com

Intrinsic ValueConcord New Energy Group Limited (0182.HK)

Previous CloseHK$0.32
Intrinsic Value
Upside potential
Previous Close
HK$0.32

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

Concord New Energy Group Limited is a prominent independent power producer specializing in the development, ownership, and operation of renewable energy assets, primarily within China. Its core revenue model is built on long-term power purchase agreements, selling generated electricity to state-owned grid companies, which provides stable and predictable cash flows. The company operates an integrated business that spans the entire project lifecycle, including investment, engineering, procurement, construction, and the provision of sophisticated operation and maintenance services through its intelligent O&M segment. This vertical integration allows it to capture value across the chain and offer technical consultancy, enhancing its value proposition. Operating in the highly competitive Chinese renewable utilities sector, Concord has established a solid market position with a diversified portfolio of 70 grid-connected plants and a total installed capacity of 3.7 gigawatts as of late 2021. Its strategic focus on both wind and solar power generation positions it to benefit from the country's ambitious energy transition goals and policy support for clean energy, catering to the growing demand for sustainable power.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 2.45 billion for the period, demonstrating strong top-line performance from its power generation activities. Net income reached HKD 805 million, indicating healthy profitability and effective cost management. The substantial operating cash flow of HKD 2.19 billion significantly exceeds net income, highlighting excellent cash conversion efficiency and the high-quality earnings typical of utility assets with long-term contracts.

Earnings Power And Capital Efficiency

Concord exhibits solid earnings power, supported by its stable contracted revenue streams. The diluted EPS of HKD 0.10 reflects the company's ability to generate profits for shareholders. However, significant capital expenditures of HKD -4.50 billion indicate an aggressive investment phase, likely directed towards expanding its renewable energy portfolio and capacity, which is characteristic of growth-oriented players in the sector.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 1.69 billion, providing some liquidity. Total debt is notably high at HKD 16.65 billion, which is typical for capital-intensive utilities funding large-scale infrastructure projects. The financial health is leveraged, relying on the stable cash flows from its operational assets to service its debt obligations and fund further growth initiatives.

Growth Trends And Dividend Policy

The company is in a clear growth phase, as evidenced by its heavy investment in capex to expand its generation capacity. Despite this focus on reinvestment, it maintains a shareholder-friendly approach, paying a dividend of HKD 0.035 per share, which offers a yield and signals confidence in its cash flow stability to balance growth with returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 3.13 billion, the market valuation appears to discount the company's significant debt load. A beta of 0.233 suggests the stock is perceived as less volatile than the broader market, potentially reflecting the defensive and predictable nature of its utility cash flows, though investor sentiment may be tempered by leverage concerns.

Strategic Advantages And Outlook

Key strategic advantages include its integrated project development capabilities, diversified asset portfolio, and entrenched position in the world's largest renewable energy market. The outlook is positive, underpinned by strong regulatory tailwinds for clean energy in China, though execution on debt management and successful project commissioning will be critical for sustained value creation.

Sources

Company DescriptionPublic Financial Disclosures

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