investorscraft@gmail.com

Intrinsic ValueShanghai Electric Group Company Limited (2727.HK)

Previous CloseHK$4.20
Intrinsic Value
Upside potential
Previous Close
HK$4.20

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

Shanghai Electric Group is a major Chinese industrial conglomerate operating primarily in the clean energy, industrial equipment, and modern services sectors. Its core revenue model is driven by the manufacturing and sale of specialized heavy machinery, including power generation equipment for coal, gas, wind, and nuclear sources, as well as industrial components like elevators and motors. The company also generates income through complementary service offerings such as energy and environmental engineering projects, financing leases, international trade, and property services, creating a diversified industrial ecosystem. As a subsidiary of the state-owned Shanghai Electric (Group) Corporation, it holds a strategically important position in China's domestic infrastructure and energy transition landscape, supplying critical equipment for national power and industrial modernization goals. Its market position is that of a large, integrated industrial supplier with significant exposure to government-driven infrastructure investment and energy policy, though it operates in a highly competitive environment with both domestic and international industrial giants.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 116.2 billion for the period, demonstrating its significant scale as a major industrial equipment provider. However, net income was a relatively modest HKD 752 million, indicating thin overall profitability margins. This suggests high operational costs or competitive pricing pressures within its capital-intensive manufacturing segments, despite its large top-line figure.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.16, reflecting the company's modest bottom-line performance relative to its massive operational scale. The firm generated a strong operating cash flow of HKD 17.6 billion, significantly outperforming its net income, which points to robust cash conversion from operations. Capital expenditures of HKD -4.4 billion indicate ongoing investment in maintaining and upgrading its industrial manufacturing capabilities.

Balance Sheet And Financial Health

Shanghai Electric maintains a solid liquidity position with HKD 32.6 billion in cash and equivalents. Total debt of HKD 38.7 billion appears manageable relative to its cash position and operating cash flow generation. The balance sheet structure is typical for a capital-intensive industrial conglomerate with significant manufacturing assets and project financing requirements, showing no immediate signs of financial distress.

Growth Trends And Dividend Policy

The company paid no dividend during this period, retaining all earnings to fund operations and growth initiatives. This is consistent with many capital-intensive industrial firms that prioritize reinvestment over shareholder returns. The company's growth trajectory is likely tied to China's infrastructure development cycle and energy transition policies, which drive demand for its power generation and industrial equipment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 122.3 billion, the company trades at a significant premium to its net income, reflecting investor expectations for future growth rather than current profitability. The low beta of 0.263 suggests the stock is considered less volatile than the broader market, possibly due to its state-backed status and stable industrial business model.

Strategic Advantages And Outlook

The company's strategic advantages include its position as a key supplier in China's energy infrastructure sector and its diversified industrial portfolio. Its outlook is closely tied to domestic infrastructure investment cycles and government policies promoting clean energy transition. The company's state-owned enterprise status provides stability but may also involve executing on national strategic priorities beyond pure profit maximization.

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