investorscraft@gmail.com

Intrinsic ValueDatang International Power Generation Co., Ltd. (0991.HK)

Previous CloseHK$2.35
Intrinsic Value
Upside potential
Previous Close
HK$2.35

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

Datang International Power Generation is a major state-owned power producer in China, operating a diversified portfolio of generation assets. Its core revenue model is built on selling electricity and heat, primarily through long-term contracts and regulated tariffs, while also engaging in coal mining and trading to secure fuel supply. The company operates across multiple energy segments, including coal-fired, hydro, wind, nuclear, and solar power, reflecting China's strategic shift towards a more balanced energy mix. With an installed capacity of approximately 68.8 GW, it holds a significant market position as a subsidiary of China Datang Corporation, one of the country's 'Big Five' power generation groups. Its integrated operations, spanning from fuel sourcing to power plant construction and technical services, provide a competitive edge in securing stable returns amid evolving energy policies and market reforms.

Revenue Profitability And Efficiency

The company reported revenue of HKD 123.5 billion for the period, with net income of HKD 4.5 billion, indicating a net margin of approximately 3.6%. This profitability level is characteristic of the capital-intensive and regulated utility sector, where margins are often tempered by fuel cost volatility and government tariff structures. Operating cash flow of HKD 26.1 billion demonstrates solid cash generation from core operations, essential for funding ongoing capital requirements and debt servicing.

Earnings Power And Capital Efficiency

Datang's earnings power is reflected in its diluted EPS of HKD 0.24, supported by its large-scale generation assets and diversified energy mix. The significant capital expenditures of HKD 30.5 billion highlight the intensive investment required to maintain and expand power infrastructure, including potential investments in renewable energy. The company's ability to generate substantial operating cash flow relative to its earnings indicates strong non-cash adjustments, typical for depreciation-heavy utilities.

Balance Sheet And Financial Health

The balance sheet shows total debt of HKD 159.5 billion against cash and equivalents of HKD 7.7 billion, indicating a leveraged financial structure common in utility companies funding large-scale infrastructure projects. The debt level appears substantial relative to equity, requiring careful management of cash flows to meet obligations. The company's beta of 0.548 suggests lower volatility compared to the broader market, consistent with its utility sector profile.

Growth Trends And Dividend Policy

Growth is driven by China's energy demand and transition toward cleaner sources, with the company expanding its renewable capacity. It maintains a shareholder return policy, distributing a dividend of HKD 0.068 per share. The dividend payout represents a reasonable portion of earnings, balancing reinvestment needs with returns to investors in a sector known for stable income.

Valuation And Market Expectations

With a market capitalization of approximately HKD 63.5 billion, the market values the company at a significant discount to its asset base and revenue, reflecting sector-specific risks including regulatory changes and environmental pressures. The valuation multiples suggest expectations of moderate growth and stable, but not explosive, future cash flows, aligned with its utility status.

Strategic Advantages And Outlook

Key advantages include its scale, state backing, and diversified generation mix, positioning it to benefit from China's energy transition. The outlook is tied to national energy policy, carbon neutrality goals, and electricity market reforms. Challenges include managing coal exposure while expanding renewables and navigating regulatory frameworks that impact profitability and investment returns.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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