investorscraft@gmail.com

Intrinsic ValueChina Resources Power Holdings Company Limited (0836.HK)

Previous CloseHK$17.80
Intrinsic Value
Upside potential
Previous Close
HK$17.80

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

China Resources Power Holdings is a major integrated power producer in China, operating a diversified portfolio of generation assets across thermal and renewable energy segments. Its core revenue model is built on selling electricity generated from its owned and operated power plants, which include a significant base of coal-fired facilities alongside a rapidly expanding portfolio of wind, solar photovoltaic, and hydroelectric projects. The company operates within China's highly regulated yet essential utilities sector, where it leverages its scale and strategic positioning as a subsidiary of the state-backed China Resources Group. This affiliation provides advantages in securing project approvals and navigating the complex policy environment governing the nation's power market. Its market position is that of a leading, well-established player actively executing a strategic pivot towards cleaner energy sources, aligning with national decarbonization goals while maintaining the reliable baseload power crucial for grid stability.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 105.3 billion for the period, demonstrating its significant scale within the power generation sector. Profitability was strong, with net income reaching HKD 14.4 billion, translating to a diluted EPS of HKD 2.97. This indicates effective operational management and cost control across its extensive and diverse asset portfolio, balancing its legacy thermal operations with its growing renewable energy investments.

Earnings Power And Capital Efficiency

The firm generated substantial operating cash flow of HKD 33.7 billion, underscoring the strong cash-generating nature of its power generation assets. This healthy cash flow is essential for funding its significant capital expenditure program, which totaled nearly HKD 49.7 billion, reflecting heavy ongoing investment, particularly in the expansion of its renewable energy capacity and potentially in upgrading existing thermal facilities.

Balance Sheet And Financial Health

The balance sheet is characterized by a high level of total debt at HKD 194.2 billion, which is typical for capital-intensive utilities funding large-scale infrastructure projects. This is partially offset by a cash position of HKD 5.8 billion. The company's financial health is supported by its stable cash flows, but its leverage remains a key factor for monitoring, especially in a rising interest rate environment.

Growth Trends And Dividend Policy

Growth is strategically directed towards expanding its renewable energy footprint, as evidenced by the high capital expenditures. The company maintains a shareholder-friendly dividend policy, distributing HKD 1.047 per share, which provides a tangible return to investors and signals confidence in its sustained cash flow generation capability amidst its transition and investment phase.

Valuation And Market Expectations

With a market capitalization of approximately HKD 95.3 billion, the market valuation reflects the company's position as a major utility. A beta of 0.61 suggests the stock is perceived as less volatile than the broader market, which is consistent with its status as a regulated utility providing an essential service, though it is still exposed to regulatory and commodity price risks.

Strategic Advantages And Outlook

Key strategic advantages include its scale, diversified generation mix, and backing from a major state-owned enterprise, which provides stability and support. The outlook is focused on successfully navigating China's energy transition, managing the phase-down of coal assets while capitalizing on growth opportunities in renewables, all while maintaining financial discipline.

Sources

Company DescriptionProvided Financial Data

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