investorscraft@gmail.com

Intrinsic ValueShandong Hi-Speed New Energy Group Limited (1250.HK)

Previous CloseHK$1.78
Intrinsic Value
Upside potential
Previous Close
HK$1.78

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

Shandong Hi-Speed New Energy Group Limited is a Hong Kong-listed renewable energy developer and operator focused primarily on Mainland China. Its core business involves the investment, development, construction, and long-term operation of photovoltaic (PV) power stations, encompassing both distributed generation and utility-scale projects. The company's revenue model is built on selling electricity from its owned assets under long-term power purchase agreements, supplemented by engineering, procurement, and construction (EPC) services for third-party renewable projects and equipment trading. Operating within the competitive Chinese renewable utilities sector, the company is a subsidiary of the Shandong Hi-Speed Group, a major state-owned infrastructure conglomerate. This affiliation provides it with significant advantages in project development, financing, and navigating the regulatory landscape. Its market position is that of a mid-tier, integrated clean energy player with a diversified portfolio that also includes wind power development, clean heat supply services utilizing various energy sources, and a smaller property investment segment, positioning it to benefit from China's energy transition policies.

Revenue Profitability And Efficiency

The company reported revenue of HKD 4.42 billion for the period. It achieved a net income of HKD 284 million, translating to a net profit margin of approximately 6.4%. The provided data indicates no reported operating cash flow or capital expenditures, limiting a full assessment of cash conversion efficiency and reinvestment rates for this fiscal year.

Earnings Power And Capital Efficiency

With diluted earnings per share of HKD 0.13, the company demonstrates modest earnings power from its operational assets. The significant scale of its total debt relative to its market capitalization suggests a capital-intensive business model typical for infrastructure and power generation, requiring substantial upfront investment to drive future earnings.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 3.65 billion in cash and equivalents. However, this is offset by a substantial total debt burden of HKD 26.56 billion, indicating a highly leveraged financial structure. This leverage is common in utility-scale project development but necessitates careful management of refinancing risks and interest coverage.

Growth Trends And Dividend Policy

The company did not pay a dividend for this period, which is consistent with a strategy of retaining capital to fund further project development and growth within China's expanding renewable energy market. Future growth is likely tied to securing new project approvals and capacity additions in both solar and wind power generation.

Valuation And Market Expectations

The market capitalization stands at approximately HKD 4.74 billion. The provided beta of 1.47 indicates the stock has historically been more volatile than the broader market, reflecting investor perceptions of higher risk, potentially due to its leverage, sector cyclicality, and exposure to regulatory changes in China.

Strategic Advantages And Outlook

Its primary strategic advantage is its affiliation with the Shandong Hi-Speed Group, providing project pipeline access and financial backing. The outlook is tied to China's long-term renewable energy targets, though the company must navigate grid connection challenges, subsidy policies, and intense competition in the sector to successfully execute its growth strategy.

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