investorscraft@gmail.com

Intrinsic ValueHoupu Clean Energy Group Co., Ltd. (300471.SZ)

Previous Close$14.83
Intrinsic Value
Upside potential
Previous Close
$14.83

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

Houpu Clean Energy Group operates as a specialized equipment provider within China's clean energy infrastructure sector, focusing primarily on liquefied natural gas (LNG), compressed natural gas (CNG), and hydrogen refueling solutions. The company's core revenue model centers on designing, manufacturing, and integrating complex refueling station systems for transportation applications, including specialized marine bunkering stations and road vehicle refueling infrastructure. Its comprehensive product portfolio spans containerized refueling installations, skid-mounted systems, dispensers, calibration equipment, and sophisticated station management controls, positioning it as an integrated solutions provider rather than a simple component manufacturer. Operating in the competitive oil and gas equipment segment, Houpu has established a niche expertise in cryogenic technology and clean energy transition infrastructure, serving both terrestrial and maritime transportation markets. The company's strategic focus on hydrogen refueling equipment and LNG bunkering stations aligns with China's national energy security and decarbonization objectives, creating potential growth avenues in emerging clean fuel markets. Houpu's market position reflects its technical specialization in cryogenic handling systems and station integration capabilities, though it faces competition from both domestic industrial equipment manufacturers and international energy technology firms. The company's geographical concentration in China exposes it to domestic policy shifts while potentially limiting international expansion opportunities despite growing global demand for clean energy infrastructure.

Revenue Profitability And Efficiency

Houpu generated revenue of CNY 630.3 million for the period, though operational challenges resulted in a net loss of CNY 82.4 million. The company maintained positive operating cash flow of CNY 116.1 million, indicating some operational cash generation capability despite the reported loss. Capital expenditures of CNY 89.8 million suggest continued investment in productive capacity, though the negative earnings raise questions about current operational efficiency and cost management within its competitive market environment.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CNY 0.20 reflects current earnings challenges, with profitability pressures potentially stemming from competitive pricing, project timing, or operational scaling issues. The positive operating cash flow relative to capital expenditures indicates some capacity to fund investments internally, though sustained losses may challenge long-term capital efficiency if not addressed through operational improvements or market recovery.

Balance Sheet And Financial Health

Houpu maintains a conservative debt profile with total debt of CNY 93.7 million against cash and equivalents of CNY 184.5 million, providing a net cash position that supports financial stability. The company's moderate leverage and liquid balance sheet offer flexibility to navigate current operational challenges, though the loss-making position requires careful cash management to sustain operations during this transitional period.

Growth Trends And Dividend Policy

With a dividend per share of zero, the company retains all earnings to fund operations and growth initiatives amid its current loss position. The capital expenditure level relative to revenue suggests ongoing investment in capacity and technology, particularly in emerging areas like hydrogen infrastructure, though near-term growth prospects appear constrained by the challenging profitability environment.

Valuation And Market Expectations

The market capitalization of approximately CNY 4.56 billion reflects investor expectations for future recovery and participation in China's clean energy transition. The beta of 0.611 suggests lower volatility than the broader market, potentially indicating perceived stability despite current earnings challenges, with valuation likely incorporating long-term growth potential in clean energy infrastructure.

Strategic Advantages And Outlook

Houpu's specialized expertise in cryogenic energy equipment and integrated station solutions represents a strategic advantage in China's evolving clean fuel landscape. The company's positioning across LNG, CNG, and hydrogen infrastructure provides diversification benefits, though execution on profitability improvement and project timing will be critical for capitalizing on policy-driven demand for clean transportation solutions in the medium term.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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