investorscraft@gmail.com

Intrinsic ValueZhejiang Provincial New Energy Investment Group Co., Ltd. (600032.SS)

Previous Close$7.88
Intrinsic Value
Upside potential
Previous Close
$7.88

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 Provincial New Energy Investment Group operates as a specialized renewable energy utility focused on hydropower generation and water infrastructure within Zhejiang province, China. The company's core revenue model integrates electricity sales from its 13 hydropower stations with total installed capacity of 500,000 kilowatts, complemented by water supply services and engineering construction contracts. As a regional leader in clean energy, the company leverages its strategic position in one of China's most economically developed provinces to secure stable offtake agreements and government-supported projects. Its diversified operations spanning hydropower generation, water conservancy engineering, sea reclamation, and industrial investments create multiple revenue streams while supporting provincial infrastructure development goals. The company maintains a defensible market position through its established asset base and long-term relationships with local authorities, positioning it as a key player in Zhejiang's renewable energy transition and water resource management ecosystem.

Revenue Profitability And Efficiency

The company generated CNY 4.96 billion in revenue with net income of CNY 566.5 million, achieving a net profit margin of approximately 11.4%. Strong operating cash flow of CNY 2.82 billion significantly exceeded net income, indicating high-quality earnings from its utility operations. The substantial capital expenditures of CNY 1.48 billion reflect ongoing investments in maintaining and expanding its renewable energy infrastructure.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.24, the company demonstrates moderate earnings power relative to its asset base. The significant operating cash flow generation relative to net income suggests efficient capital recovery from its long-lived hydropower assets. The company's capital-intensive nature requires substantial ongoing investment, as evidenced by the high capex relative to operating cash flow.

Balance Sheet And Financial Health

The balance sheet shows elevated leverage with total debt of CNY 29.71 billion against cash holdings of CNY 1.88 billion, reflecting the capital-intensive nature of utility infrastructure development. This debt level is typical for energy utilities funding large-scale projects, though it necessitates careful liquidity management given the company's substantial debt servicing requirements.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with CNY 0.071 per share distribution, representing a payout ratio of approximately 30% based on current EPS. Growth prospects are tied to regional energy demand expansion and potential capacity additions, though the capital-intensive nature limits rapid expansion without additional financing.

Valuation And Market Expectations

Trading at a market capitalization of CNY 18.35 billion, the company's valuation reflects its stable utility characteristics with a beta of 0.648 indicating lower volatility than the broader market. The valuation multiples suggest market expectations of steady, predictable cash flows rather than aggressive growth.

Strategic Advantages And Outlook

The company benefits from strategic positioning in China's renewable energy transition with established hydropower assets providing stable cash flows. Regulatory support for clean energy and regional infrastructure development provides tailwinds, though high leverage and capital requirements present ongoing financial management challenges.

Sources

Company financial statementsStock exchange disclosuresCompany description 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