investorscraft@gmail.com

Intrinsic ValueDongfang Electric Corporation Limited (1072.HK)

Previous CloseHK$25.46
Intrinsic Value
Upside potential
Previous Close
HK$25.46

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

Dongfang Electric Corporation Limited operates as a comprehensive power generation equipment manufacturer and engineering services provider, serving both domestic Chinese and international markets. The company operates through five distinct segments: Renewable Energy Equipment, Clean and Efficient Energy Equipment, Engineering and Trade, Modern Manufacturing Services, and Emerging Growth Industries. Its diverse product portfolio encompasses wind power units, solar power systems, hydro-generating units, nuclear power equipment, gas turbines, and thermal power solutions, including steam turbine generators and power station boilers. As a subsidiary of the state-owned Dongfang Electric Corporation, the company holds a strategic position in China's energy infrastructure development, leveraging its extensive manufacturing capabilities and engineering expertise to support the country's transition toward cleaner energy sources while maintaining its strong foothold in conventional power generation technologies.

Revenue Profitability And Efficiency

The company reported revenue of HKD 68.3 billion with net income of HKD 2.9 billion, translating to a net margin of approximately 4.3%. Operating cash flow of HKD 10.1 billion significantly exceeded capital expenditures of HKD 3.0 billion, indicating strong cash generation from core operations. The diluted EPS of HKD 0.94 reflects efficient earnings distribution across its substantial share base of 3.1 billion shares outstanding.

Earnings Power And Capital Efficiency

Dongfang Electric demonstrates solid earnings power with HKD 2.9 billion in net income supported by robust operating cash flow generation. The company maintains capital efficiency through its diversified equipment manufacturing operations, though the moderate net margin suggests competitive pricing in the power generation equipment sector. The cash flow coverage of capital expenditures at over 3:1 ratio indicates prudent capital allocation and sustainable investment capacity.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 26.9 billion in cash and equivalents against modest total debt of HKD 3.0 billion, resulting in a conservative debt-to-equity profile. This substantial cash reserve provides financial flexibility for ongoing operations and strategic investments. The low debt level relative to cash positions the company favorably for potential expansion opportunities or market downturns.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 0.44 per share. This represents a payout ratio of approximately 47% based on diluted EPS, balancing capital retention for growth with investor returns. The diversified exposure to both traditional and renewable energy segments positions the company to benefit from China's energy transition while maintaining stability through established thermal power operations.

Valuation And Market Expectations

With a market capitalization of HKD 69.3 billion, the company trades at approximately 24 times earnings, reflecting market expectations for continued participation in China's energy infrastructure development. The beta of 0.24 indicates lower volatility compared to the broader market, suggesting perceived stability in its business model and government-supported sector positioning.

Strategic Advantages And Outlook

The company benefits from its comprehensive product portfolio spanning renewable and conventional energy technologies, providing resilience against sector-specific downturns. Its subsidiary relationship with the state-owned parent corporation offers strategic advantages in securing large-scale contracts and navigating China's regulated energy market. The ongoing global transition toward cleaner energy sources presents growth opportunities for its renewable equipment segments while maintaining stable demand for efficiency upgrades in traditional power generation.

Sources

Company financial reportsHong Kong Stock Exchange filingsCompany description and financial data provided

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