investorscraft@gmail.com

Intrinsic ValueHuaneng Power International, Inc. (600011.SS)

Previous Close$7.06
Intrinsic Value
Upside potential
Previous Close
$7.06

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

Huaneng Power International operates as a leading independent power producer in China, generating and selling electricity primarily to regional and provincial grid companies. The company's diversified energy portfolio spans coal-fired, gas turbine, hydro, wind, photovoltaic, and biomass resources, providing critical baseload and renewable capacity to support China's energy transition. As one of China's largest power generators with over 118,695 MW of controlled capacity, Huaneng maintains strategic importance in national energy security while navigating evolving regulatory frameworks and market liberalization trends. The company leverages its scale and operational expertise to optimize its extensive fleet of power plants while expanding its renewable energy footprint in alignment with national carbon neutrality goals. Beyond core power generation, Huaneng has developed complementary revenue streams through thermal energy services, coal ash sales, equipment maintenance, and environmental engineering, creating an integrated energy services model that enhances its competitive positioning in China's evolving electricity market.

Revenue Profitability And Efficiency

The company generated CNY 245.6 billion in revenue with net income of CNY 10.1 billion, reflecting the capital-intensive nature of power generation. Operating cash flow of CNY 50.5 billion demonstrates solid cash generation capability, though significant capital expenditures of CNY 63.7 billion indicate ongoing investment in capacity expansion and modernization. The business maintains operational efficiency through its diversified energy portfolio and scale advantages.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.65 reflects the company's earnings capacity despite substantial debt servicing requirements. The capital expenditure program significantly exceeds operating cash flow, indicating reliance on external financing for growth initiatives. This investment pattern is characteristic of utilities undergoing energy transition, with returns expected to materialize over the long term through improved operational efficiency and renewable capacity additions.

Balance Sheet And Financial Health

The balance sheet shows CNY 19.9 billion in cash against substantial total debt of CNY 256.9 billion, reflecting the leveraged nature of power generation infrastructure. This debt level is typical for capital-intensive utilities funding generation assets and transition investments. The company's beta of 0.644 indicates relatively stable performance compared to the broader market, consistent with regulated utility characteristics.

Growth Trends And Dividend Policy

The company maintains a dividend per share of CNY 0.27, providing income stability to investors. Growth is driven by capacity expansion and renewable energy transition, though profitability remains subject to regulatory frameworks and fuel price volatility. The strategic focus on diversifying into renewable sources aligns with national energy policies and long-term sustainability objectives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 109.8 billion, the valuation reflects investor expectations for steady cash flows and strategic positioning in China's energy transition. The company trades at a premium to book value, incorporating expectations for operational improvements and renewable energy growth despite current leverage levels and regulatory constraints.

Strategic Advantages And Outlook

Huaneng benefits from scale advantages, diversified generation assets, and strategic alignment with national energy policies. The outlook depends on successful execution of renewable energy transition, regulatory developments, and management of fuel cost volatility. The company's extensive operational experience and government relationships provide competitive advantages in navigating China's evolving electricity market structure and environmental requirements.

Sources

Company annual reportsExchange disclosuresFinancial statements

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