investorscraft@gmail.com

Intrinsic ValueSichuan Mingxing Electric Power Co., Ltd. (600101.SS)

Previous Close$10.03
Intrinsic Value
Upside potential
Previous Close
$10.03

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

Sichuan Mingxing Electric Power operates as a diversified utility company primarily engaged in electricity generation and distribution, complemented by tap water production and supply services. The company has strategically expanded into natural gas distribution, hotel services, and mineral resource development, creating a multi-utility platform serving regional markets in China. This diversified approach allows the company to leverage infrastructure synergies while mitigating sector-specific risks through revenue stream diversification. Operating in China's regulated utility environment, the company maintains a stable regional presence with essential service monopolies in its operating territories. Its integrated utility model provides resilience against demand fluctuations in any single service category while benefiting from predictable regulatory frameworks that ensure reasonable returns on capital investments.

Revenue Profitability And Efficiency

The company generated CNY 2.84 billion in revenue with net income of CNY 209 million, reflecting a net margin of approximately 7.4%. Operating cash flow of CNY 325 million significantly exceeded capital expenditures of CNY 273 million, indicating strong operational cash generation relative to investment needs. The business demonstrates stable utility-style profitability with cash conversion efficiency supporting ongoing operations and strategic investments.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.38 reflects moderate earnings power relative to the company's asset base. The positive operating cash flow coverage of capital expenditures suggests adequate internal funding capacity for maintenance and growth projects. The utility nature of operations provides predictable earnings streams, though regulatory constraints may limit exceptional returns on capital.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 887 million in cash against minimal total debt of CNY 66 million, indicating strong liquidity and low leverage. This robust balance sheet position provides financial flexibility for potential infrastructure investments or strategic acquisitions while weathering regulatory changes or economic fluctuations.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.12, representing a payout ratio of approximately 32% based on current EPS. Growth appears moderate and aligned with regulated utility norms, focusing on stable service expansion rather than aggressive market penetration, consistent with the sector's characteristics.

Valuation And Market Expectations

With a market capitalization of CNY 5.34 billion, the company trades at approximately 25.5 times earnings and 1.9 times revenue. The beta of 0.85 suggests lower volatility than the broader market, typical for utility stocks. Valuation multiples reflect expectations for stable, regulated returns rather than high growth prospects.

Strategic Advantages And Outlook

The company benefits from essential service monopolies in its operating regions and diversified utility operations that provide revenue stability. Regulatory frameworks ensure predictable returns, while the strong balance sheet positions the company to capitalize on regional infrastructure development opportunities. The outlook remains stable given the non-discretionary nature of utility services.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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