investorscraft@gmail.com

Intrinsic ValueHuaneng Power International, Inc. (0902.HK)

Previous CloseHK$5.70
Intrinsic Value
Upside potential
Previous Close
HK$5.70

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

Huaneng Power International operates as a dominant independent power producer in China, generating and selling electricity primarily to regional and provincial grid companies. The company's core revenue model centers on long-term power purchase agreements while diversifying across multiple energy sources including coal-fired, gas turbine, hydro, wind, photovoltaic, and biomass generation. As one of China's largest power producers with 118,695 MW of controlled capacity, Huaneng occupies a strategically important position in the nation's energy security framework, serving critical industrial and residential electricity demand across multiple provinces. The company leverages its scale to optimize fuel procurement and operational efficiency while navigating China's evolving energy transition policies. Its market position is strengthened by extensive infrastructure assets including port operations, transportation services, and energy distribution networks that create integrated value chains. Huaneng's diversification into renewable energy reflects strategic adaptation to national carbon neutrality goals while maintaining its essential role in baseload power generation through its substantial coal-fired fleet.

Revenue Profitability And Efficiency

The company generated HKD 245.6 billion in revenue with net income of HKD 10.1 billion, reflecting a net margin of approximately 4.1%. Operating cash flow of HKD 50.5 billion demonstrates solid cash generation capability, though significant capital expenditures of HKD 63.7 billion indicate ongoing investment in capacity expansion and modernization, particularly in renewable energy transition projects.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.65, the company maintains earnings power despite operating in a regulated environment with controlled pricing. The substantial capital expenditure program relative to operating cash flow suggests aggressive reinvestment strategy, potentially impacting near-term returns but positioning for long-term sustainability in China's evolving energy landscape.

Balance Sheet And Financial Health

The balance sheet shows total debt of HKD 256.9 billion against cash and equivalents of HKD 19.9 billion, indicating significant leverage typical for capital-intensive utilities. The debt level supports the company's massive generation infrastructure but requires careful management given the regulated nature of electricity pricing and potential margin pressures.

Growth Trends And Dividend Policy

The company maintained a dividend per share of HKD 0.2924, providing income to shareholders while balancing capital requirements for growth. Future growth will likely focus on renewable energy expansion aligned with China's decarbonization goals, though thermal power remains crucial for grid stability during this transition period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 121.8 billion and beta of 0.64, the market prices Huaneng as a relatively stable utility stock. The valuation reflects expectations of steady, regulated returns with moderate growth potential through energy transition investments and operational efficiency improvements.

Strategic Advantages And Outlook

Huaneng's strategic advantages include scale, diversified generation mix, and critical role in China's power infrastructure. The outlook involves navigating energy transition challenges while maintaining reliable power supply, with success dependent on effective capital allocation between traditional and renewable assets and managing regulatory relationships.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial data providers

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