investorscraft@gmail.com

Intrinsic ValueChina Shenhua Energy Company Limited (1088.HK)

Previous CloseHK$43.02
Intrinsic Value
Upside potential
Previous Close
HK$43.02

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 Shenhua Energy is a dominant, state-backed integrated energy conglomerate operating within China's critical coal and power sectors. Its core revenue model is built on the production and sale of thermal coal, supplemented by a highly synergistic and captive logistics network comprising railways, ports, and shipping fleets that ensure efficient delivery to end markets. The company further diversifies its operations through power generation from multiple sources and a strategic coal chemical segment producing methanol and polyolefins. This deeply integrated structure, from mine-mouth to end-user, provides a formidable competitive moat, granting significant cost advantages and operational resilience. Shenhua's scale is immense, controlling vast coal reserves and acting as a pivotal supplier to the nation's power grid, cementing its indispensable role in China's energy security framework and solidifying its position as an industry leader.

Revenue Profitability And Efficiency

For the period, the company reported robust revenue of HKD 338.4 billion, demonstrating its massive scale. This translated into a strong net income of HKD 58.7 billion, reflecting healthy operational margins. The business generated substantial operating cash flow of HKD 93.3 billion, significantly exceeding its capital expenditures, indicating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company exhibits formidable earnings power, with diluted EPS of HKD 2.95. Its capital allocation is disciplined, as evidenced by capital expenditures of HKD 37.0 billion being fully covered by its prodigious operating cash flow. This high level of cash generation relative to investment needs underscores exceptional capital efficiency.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash and equivalents position of HKD 142.4 billion. This dwarfs its total debt of HKD 31.0 billion, resulting in a significant net cash position. This fortress-like balance sheet provides immense financial flexibility and a very low risk profile.

Growth Trends And Dividend Policy

While the core coal business is mature, growth is supported by its integrated power and chemical operations. The company maintains a highly shareholder-friendly dividend policy, distributing HKD 2.45 per share. This represents a substantial payout from its strong earnings and cash flow generation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 825.6 billion, the market valuation appears to reflect the company's stable cash-generative nature and strong balance sheet. A beta of 0.45 suggests the stock is perceived as less volatile than the broader market, likely due to its defensive characteristics and reliable income stream.

Strategic Advantages And Outlook

Shenhua's key strategic advantage is its fully integrated business model, which controls the entire value chain from extraction to transportation and end-use. This provides unmatched cost control and operational reliability. The outlook is tied to China's energy needs, with the company well-positioned as a critical supplier, though it must navigate the long-term transition towards cleaner energy sources.

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