investorscraft@gmail.com

Intrinsic ValueChina Power International Development Limited (2380.HK)

Previous CloseHK$3.26
Intrinsic Value
Upside potential
Previous Close
HK$3.26

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 Power International Development Limited is a significant power generation company operating within China's regulated utility sector. Its core revenue model is built on generating and selling electricity from a diversified portfolio of power plants, including coal-fired, hydro, wind, and photovoltaic assets. The company operates through distinct segments for coal, hydro, and solar power, providing essential baseload and renewable energy to the grid. This diversification helps mitigate fuel price volatility and aligns with national energy transition goals. Beyond its primary operations, the firm also engages in ancillary activities such as coal management consultancy, logistics, and hotel ownership, though these represent a smaller portion of its business focus. Its strategic market position is strengthened by its scale and the essential nature of its services, operating critical infrastructure within a growing electricity market. The company functions as a key player in China's power supply chain, balancing traditional thermal generation with an increasing commitment to renewable energy sources.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 56.2 billion for the period, demonstrating its significant scale in power generation. Profitability was solid with a net income of HKD 3.86 billion, translating to a diluted EPS of HKD 0.27. Strong operating cash flow of HKD 10.6 billion indicates healthy cash generation from its core utility operations, which is critical for funding substantial capital expenditures and servicing its debt obligations.

Earnings Power And Capital Efficiency

The firm exhibits considerable earnings power, supported by stable demand for electricity. However, the capital-intensive nature of the utility sector is evident in its significant capital expenditures of HKD -26.98 billion, reflecting ongoing investments in power generation infrastructure and potentially renewable energy expansion. This high level of investment is typical for the industry but requires efficient capital allocation to ensure adequate returns.

Balance Sheet And Financial Health

The balance sheet reflects the leveraged structure common in utilities, with total debt of HKD 197.4 billion significantly outweighing a cash position of HKD 6.07 billion. This high debt load is used to finance expensive power generation assets. The company's low beta of 0.448 suggests the market perceives it as a defensive, lower-risk investment relative to the broader market, which is consistent with its regulated utility status.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 0.1754 per share. Future growth is likely tied to China's energy demand, potential capacity expansions, and the strategic shift towards renewables. Capital expenditure trends indicate a strong focus on reinvesting into the business to maintain and grow its asset base, which may influence the pace of future dividend growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 43.2 billion, the market valuation appears to discount the company's substantial asset base and debt. The valuation likely incorporates expectations for stable, regulated returns and the long-term nature of power purchase agreements, balanced against the risks associated with its significant leverage and the capital-intensive requirements of the sector.

Strategic Advantages And Outlook

Key strategic advantages include its operational scale, diversified generation mix, and role as a critical power provider in China. The outlook is shaped by national energy policy, including the transition towards cleaner energy, which may present both challenges for its coal segment and opportunities for its renewable assets. Managing its high debt burden while funding the energy transition will be a primary focus for future stability.

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