investorscraft@gmail.com

Intrinsic ValueHuadian Power International Corporation Limited (600027.SS)

Previous Close$4.90
Intrinsic Value
Upside potential
Previous Close
$4.90

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

Huadian Power International Corporation Limited is a major state-owned power generator operating within China's regulated electric utility sector. Its core revenue model is built on the generation and sale of electricity and heat to regional power grid companies, with its extensive portfolio of power plants serving as the primary asset base. The company operates a significant fleet of thermal power units, predominantly coal-fired, which provide baseload power and remain crucial for grid stability, supplemented by a growing segment of gas-fired and renewable energy assets, including hydropower. This diversified generation mix allows it to navigate fluctuating fuel costs and evolving regulatory mandates. Its strategic market position is reinforced by its scale, with over 53 GW of installed capacity, making it a key player in ensuring regional energy security. The company is also vertically integrated through its involvement in coal mining and production, which provides a partial hedge against fuel price volatility. Operating within a framework of government-controlled tariffs and capacity payments, its profitability is intrinsically linked to policy directives aimed at balancing power supply with economic and environmental objectives.

Revenue Profitability And Efficiency

For the period, the company reported robust revenue of CNY 112.99 billion, demonstrating its significant scale within the Chinese power market. Net income reached CNY 5.70 billion, translating to a diluted EPS of CNY 0.56. The conversion of revenue into operating cash flow was strong at CNY 16.34 billion, indicating effective management of working capital and operational efficiency within its regulated business model.

Earnings Power And Capital Efficiency

The firm's earnings power is evidenced by its substantial operating cash flow generation of CNY 16.34 billion. Capital expenditures of CNY 9.07 billion reflect ongoing investments in maintaining and potentially expanding its generation fleet. The difference between operating cash flow and capex indicates the company's ability to self-fund a portion of its investments while also generating surplus cash for debt servicing or shareholder returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 5.85 billion against a considerable total debt load of CNY 95.72 billion, which is characteristic of capital-intensive utilities. This debt funds the large-scale power generation assets. The company's low beta of 0.356 suggests the market perceives its financial risk as moderate, likely due to its stable, regulated revenue streams and state-backed profile.

Growth Trends And Dividend Policy

Growth is driven by China's ongoing energy demand and the strategic transition of its generation mix. The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.21 per share. Its policy likely aims to provide a stable yield while retaining sufficient capital for essential modernization and compliance with national energy and environmental targets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 53.33 billion, the market valuation implies a price-to-earnings multiple based on the reported earnings. The subdued beta indicates investor expectations of lower volatility relative to the broader market, pricing the stock as a relatively stable utility investment influenced by regulatory developments and energy policy in China.

Strategic Advantages And Outlook

Key strategic advantages include its massive scale, vertical integration into coal, and its role as a critical power provider in China. The outlook is tied to national energy policy, focusing on grid reliability, managing the coal-to-clean energy transition, and navigating fuel price fluctuations. Its future performance will be significantly influenced by regulatory decisions on tariffs and environmental compliance costs.

Sources

Company DescriptionProvided 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