Data is not available at this time.
China Suntien Green Energy Corporation operates as a diversified clean energy utility in Mainland China, strategically positioned across natural gas distribution and renewable power generation. The company's core revenue model integrates three synergistic segments: natural gas sales and pipeline services, wind and solar power generation, and complementary property and consultancy services. This diversified approach allows Suntien to capitalize on China's energy transition while maintaining stable cash flows from essential gas infrastructure. The company maintains significant market presence with 7 long-distance transmission pipelines, 31 urban gas projects, and over 5.6 GW of wind power capacity under management, positioning it as a regional leader in integrated energy solutions. Suntien's unique value proposition lies in its ability to provide both traditional and renewable energy, leveraging its infrastructure assets to serve growing energy demand while supporting national decarbonization goals through its expanding renewable portfolio.
The company generated HKD 21.4 billion in revenue with net income of HKD 1.67 billion, reflecting a net margin of approximately 7.8%. Operating cash flow of HKD 3.72 billion supported operations despite significant capital expenditures of HKD 7.53 billion directed toward infrastructure and renewable energy expansion, indicating disciplined investment in growth assets.
Diluted EPS of HKD 0.40 demonstrates the company's earnings capacity relative to its equity base. The substantial capital expenditure program, nearly double operating cash flow, reflects aggressive investment in long-term energy infrastructure, suggesting a focus on future earnings growth rather than immediate capital returns.
With HKD 3.06 billion in cash against total debt of HKD 46.9 billion, the company maintains a leveraged capital structure typical for utility infrastructure businesses. The debt load supports extensive pipeline networks and renewable energy assets that generate stable long-term cash flows.
The company paid a dividend of HKD 0.23 per share, representing a payout ratio of approximately 58% based on diluted EPS. This balanced approach returns capital to shareholders while retaining funds for continued expansion in China's growing clean energy sector.
With a market capitalization of HKD 28.4 billion and beta of 0.80, the market prices Suntien as a relatively stable utility with moderate growth expectations. The valuation reflects its position in China's essential energy infrastructure with exposure to renewable energy transition themes.
Suntien benefits from strategic positioning in China's energy transition, combining stable gas distribution with growth in renewable power. Its extensive infrastructure network and government relationships provide competitive advantages in serving growing energy demand while supporting national carbon reduction objectives through diversified clean energy solutions.
Company annual reportsHong Kong Stock Exchange filingsCorporate website information
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |