investorscraft@gmail.com

Intrinsic ValueChina Suntien Green Energy Corporation Limited (0956.HK)

Previous CloseHK$4.01
Intrinsic Value
Upside potential
Previous Close
HK$4.01

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 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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company annual reportsHong Kong Stock Exchange filingsCorporate website information

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