investorscraft@gmail.com

Intrinsic ValueChina Coal Energy Company Limited (1898.HK)

Previous CloseHK$11.43
Intrinsic Value
Upside potential
Previous Close
HK$11.43

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 Coal Energy Company Limited is a major state-owned integrated energy enterprise operating primarily within the People's Republic of China. Its core business model is vertically integrated across the coal value chain, encompassing large-scale coal production and trading, coal chemical manufacturing, and mining equipment engineering. The company generates revenue through the sale of thermal and coking coal, which are essential for power generation and steel production, respectively, alongside derived products like polyolefin, methanol, and urea. Its operations are segmented into Coal, Coal-Chemical, Mining Machinery, Finance, and Others, providing a diversified but coal-centric revenue base. As a subsidiary of the China National Coal Group Corporation, it holds a strategically important position in securing the country's energy supply, benefiting from economies of scale and established infrastructure. The company's market position is that of a key domestic supplier, deeply embedded in China's industrial ecosystem, though it faces long-term structural pressures from the national energy transition towards cleaner sources.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 181.9 billion for the period. Net income stood at HKD 18.2 billion, translating to a net profit margin of approximately 10%. This demonstrates solid profitability, supported by efficient cost management and scale advantages inherent in its integrated operations within the volatile commodity cycle.

Earnings Power And Capital Efficiency

Diluted earnings per share were HKD 1.37, reflecting the company's substantial earnings power. Strong operating cash flow generation of HKD 34.1 billion significantly exceeded capital expenditures of HKD 18.1 billion, indicating healthy conversion of earnings into cash and efficient funding of its investment needs internally.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 29.8 billion. Total debt of HKD 64.4 billion appears manageable given the company's cash flow profile and state-backed status, suggesting a prudent level of financial leverage and overall stability.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of HKD 0.464. This provides a tangible return to investors, though long-term organic growth is inherently tied to coal demand cycles and national energy policy directives rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 151.8 billion, the stock's beta of 0.545 suggests it is less volatile than the broader market. This valuation likely incorporates expectations of stable, policy-influenced cash flows rather than high growth, positioning it as a relative defensive play within the energy sector.

Strategic Advantages And Outlook

The company's primary strategic advantages are its scale, vertical integration, and status as a key state-owned enterprise, ensuring operational stability and market access. The outlook remains cautiously tied to domestic energy policy, balancing near-term demand for coal against the long-term transition to 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