investorscraft@gmail.com

Intrinsic ValueYankuang Energy Group Company Limited (1171.HK)

Previous CloseHK$11.41
Intrinsic Value
Upside potential
Previous Close
HK$11.41

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

Yankuang Energy Group operates as a comprehensive energy conglomerate with diversified operations spanning coal mining, chemical production, equipment manufacturing, and logistics services. The company generates revenue through thermal, PCI, and coking coal sales to power generation, metallurgy, and chemical industries, complemented by coal chemical products, electricity generation, and equipment sales. Its vertically integrated model encompasses the entire coal value chain from extraction to transportation and downstream chemical processing. As one of China's major state-backed energy enterprises, Yankuang maintains strategic importance in securing domestic energy supply while expanding into potash exploration and renewable energy ventures. The company leverages its scale and integrated operations to maintain cost advantages and stable customer relationships across cyclical commodity markets. Its market position is strengthened by extensive infrastructure assets including transportation networks and manufacturing capabilities that support both internal operations and external commercial services.

Revenue Profitability And Efficiency

The company reported HKD 139.1 billion in revenue with net income of HKD 14.4 billion, reflecting a net margin of approximately 10.4%. Operating cash flow of HKD 22.3 billion demonstrates strong cash generation from core operations, though capital expenditures of HKD 17.1 billion indicate significant ongoing investment in maintaining and expanding production capacity across its diversified energy portfolio.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 1.45 reflects the company's earnings capacity relative to its 9.9 billion outstanding shares. The substantial operating cash flow generation relative to net income indicates quality earnings with minimal non-cash adjustments, while the capital expenditure program suggests focused reinvestment in productive assets to sustain long-term operational capabilities.

Balance Sheet And Financial Health

Yankuang maintains a solid liquidity position with HKD 38.3 billion in cash and equivalents against total debt of HKD 79.7 billion. The debt level reflects the capital-intensive nature of mining and energy operations, though strong operating cash flow generation provides capacity to service obligations while funding strategic investments and expansion initiatives.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of HKD 0.79, representing a payout ratio of approximately 54% based on diluted EPS. This balanced approach supports income investors while retaining sufficient capital for reinvestment in both traditional energy operations and emerging opportunities in renewables and potash exploration.

Valuation And Market Expectations

With a market capitalization of HKD 130.3 billion, the company trades at approximately 9x earnings, reflecting market expectations for stable performance in the energy sector. The beta of 0.476 indicates lower volatility than the broader market, suggesting investor perception of defensive characteristics within the cyclical energy landscape.

Strategic Advantages And Outlook

Yankuang's integrated business model provides natural hedges against commodity price volatility while its diversification into chemicals and equipment manufacturing creates additional revenue streams. The strategic shift toward renewable energy and potash exploration positions the company for long-term sustainability amid China's energy transition, though near-term performance remains tied to coal market dynamics and regulatory developments.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg 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