investorscraft@gmail.com

Intrinsic ValueZhejiang Zheneng Electric Power Co., Ltd. (600023.SS)

Previous Close$4.95
Intrinsic Value
Upside potential
Previous Close
$4.95

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

Zhejiang Zheneng Electric Power Co., Ltd. operates as a key thermal power generator within China's utility sector, primarily serving the energy demands of Zhejiang Province. Its core revenue model is built on selling electricity generated from its thermal power plants to the regional grid, with operations also extending into thermal products supply and strategic investments in gas and nuclear power projects. As a subsidiary of the state-owned Zhejiang Provincial Energy Group, the company holds a strategically important position in ensuring regional energy security and grid stability. Its market position is reinforced by its scale, established infrastructure, and integration within the provincial energy planning framework, allowing it to navigate the regulated pricing environment and contribute significantly to the base-load power supply in one of China's most economically developed regions.

Revenue Profitability And Efficiency

The company reported robust revenue of approximately CNY 88.0 billion for the period, demonstrating its significant scale in power generation. Profitability was strong, with net income reaching CNY 7.75 billion, translating to a healthy net margin. Operating cash flow of CNY 13.71 billion significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash and strong operational funding capability.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.58, reflecting solid underlying earnings power. The substantial operating cash flow generation, which comfortably covered capital investment needs, underscores high capital efficiency. This strong cash-generative ability supports both reinvestment in the business and returns to shareholders.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 16.22 billion. Total debt is reported at CNY 40.34 billion. The company's low beta of 0.175 suggests a stable financial profile typical of a regulated utility, indicating manageable financial risk and a resilient capital structure.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.29 per share. This payout represents a 50% distribution of its diluted EPS, signaling a commitment to returning capital while retaining earnings for potential reinvestment in its diversified energy project portfolio, including gas and nuclear investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 68.5 billion, the market valuation reflects the company's role as a stable, regulated utility. The low beta implies investor expectations are aligned with steady, predictable performance and income generation, rather than high growth, which is characteristic of the sector.

Strategic Advantages And Outlook

Its primary strategic advantage is its entrenched position as a subsidiary of a major provincial energy group, providing operational stability and alignment with state energy policy. The outlook is tied to regional electricity demand, regulatory frameworks governing tariffs, and the successful execution of its investment strategy in newer energy sources to adapt to the evolving energy landscape.

Sources

Company FilingsPublic Financial Data

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