investorscraft@gmail.com

Intrinsic ValueHuadian Power International Corporation Limited (1071.HK)

Previous CloseHK$4.13
Intrinsic Value
Upside potential
Previous Close
HK$4.13

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

Huadian Power International is a major state-owned power generator in China, operating within the highly regulated utilities sector. Its core revenue model is built on the generation and sale of electricity and heat to regional power grid companies. The company operates a diversified portfolio of power plants, including a significant base of coal-fired and gas-fired thermal units, complemented by a growing segment of hydropower and other renewable energy assets. This integrated approach allows it to provide stable baseload power while adapting to national energy transition policies. Its strategic market position is reinforced by its scale, with a vast installed capacity exceeding 53 GW, making it a critical player in ensuring regional energy security. The company further integrates its operations through involvement in coal mining and production, providing some control over a key input cost. Its operations are deeply intertwined with national energy policy, positioning it as a key implementer of China's power sector development and decarbonization goals.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 113.0 billion for the period. Profitability was solid, with net income reaching HKD 5.70 billion, translating to a diluted EPS of HKD 0.46. Operating cash flow generation was strong at HKD 16.34 billion, significantly exceeding capital expenditures, indicating healthy conversion of earnings into cash.

Earnings Power And Capital Efficiency

Huadian Power demonstrates substantial earnings power, supported by its massive generation capacity and strategic market position. The company's capital efficiency is reflected in its ability to fund significant capital expenditures (HKD 9.07 billion) primarily through its robust operating cash flows, reducing reliance on external financing for its ongoing investments in its fleet.

Balance Sheet And Financial Health

The balance sheet shows a leveraged but manageable structure, typical for a capital-intensive utility. Total debt stands at HKD 95.72 billion against cash and equivalents of HKD 5.85 billion. The company's low beta of 0.356 suggests the market perceives its financial risk as relatively stable and insulated from broad market volatility.

Growth Trends And Dividend Policy

Growth is driven by capacity expansion and a strategic shift towards renewables, aligning with national policy. The company maintains a shareholder-friendly dividend policy, distributing HKD 0.14214 per share, providing a tangible return to investors alongside its long-term capital appreciation prospects tied to China's energy needs.

Valuation And Market Expectations

With a market capitalization of approximately HKD 66.32 billion, the valuation reflects the company's essential role in China's power infrastructure. The market appears to price in stable, regulated returns and a gradual transition towards a cleaner energy mix, balancing growth potential with policy-driven constraints.

Strategic Advantages And Outlook

Key strategic advantages include its scale, state-backing, and integrated operations from fuel sourcing to power generation. The outlook is cautiously positive, hinging on effective navigation of energy transition policies, coal price volatility, and the execution of its renewable energy strategy to ensure long-term sustainability and profitability.

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