investorscraft@gmail.com

Intrinsic ValueBeijing Jingneng Clean Energy Co., Limited (0579.HK)

Previous CloseHK$2.33
Intrinsic Value
Upside potential
Previous Close
HK$2.33

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

Beijing Jingneng Clean Energy Co., Limited is a significant renewable energy utility operating within China's rapidly expanding clean power sector. The company's core revenue model is built on the generation and sale of electricity from a diversified portfolio of assets, including gas-fired cogeneration, wind, solar photovoltaic, and hydropower plants, primarily to local grid companies under long-term power purchase agreements. This structure provides predictable, regulated returns while supporting China's national energy transition and carbon neutrality goals. As a subsidiary of the state-owned Beijing Energy Group, the company benefits from strong government affiliations and access to capital, positioning it as a key regional player in the development of sustainable energy infrastructure. Its strategic focus on a balanced energy mix mitigates intermittency risks associated with pure renewables, enhancing grid reliability and its own competitive standing in the market.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 20.56 billion for the period, demonstrating strong top-line performance from its power generation activities. Net income reached HKD 3.34 billion, translating to a healthy net profit margin of approximately 16.3%. This profitability is supported by efficient operations and the favorable regulatory environment for clean energy in China, which often guarantees fixed tariffs for renewable output.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.39, reflecting the company's earnings power. Operating cash flow was a solid HKD 4.49 billion, indicating the business generates sufficient cash from its core operations. However, significant capital expenditures of HKD 6.60 billion highlight the capital-intensive nature of the industry and ongoing investments in capacity expansion.

Balance Sheet And Financial Health

The balance sheet shows a substantial debt load of HKD 55.16 billion, which is typical for utilities funding large-scale infrastructure projects. This is partially offset by a strong cash position of HKD 7.40 billion. The company's financial health is underpinned by its state-owned parent, providing stability, though its high leverage requires careful management of interest coverage and refinancing risks.

Growth Trends And Dividend Policy

Growth is driven by China's energy transition, with the company's installed capacity providing a platform for expansion. A dividend per share of HKD 0.15627 signifies a commitment to returning capital to shareholders, offering a yield that aligns with utility sector norms and providing a total return proposition alongside potential capacity-led growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 20.94 billion, the market values the company's stable cash flows and strategic role in China's clean energy sector. A beta of 0.416 suggests the stock is perceived as less volatile than the broader market, reflecting its utility characteristics and regulated income streams.

Strategic Advantages And Outlook

Key strategic advantages include its diversified generation portfolio, state-backed ownership ensuring project access, and alignment with national carbon goals. The outlook remains positive, supported by long-term energy policy tailwinds, though subject to regulatory tariff changes and the execution risks associated with managing its substantial debt-funded growth capex.

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