investorscraft@gmail.com

Intrinsic ValueZhengzhou Coal Industry & Electric Power Co., Ltd. (600121.SS)

Previous Close$4.54
Intrinsic Value
Upside potential
Previous Close
$4.54

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

Zhengzhou Coal Industry & Electric Power Co., Ltd. operates as a vertically integrated coal producer in China's energy sector, specializing in the extraction and sale of high-quality lean coal and anthracite primarily used as industrial thermal coal. The company maintains a diversified operational framework that extends beyond mining to include material supply chain management, comprehensive marketing services, and strategic railway transportation logistics, creating an integrated value chain from production to distribution. As a subsidiary of Zhengzhou Coal Industry (Group) Co., Ltd., the company benefits from established regional market presence and operational synergies while serving industrial customers across China's manufacturing and energy-intensive sectors, positioning itself as a mid-tier player in the competitive domestic coal market with specific focus on thermal coal applications for industrial consumers.

Revenue Profitability And Efficiency

The company generated CNY 4.20 billion in revenue with net income of CNY 282.7 million, reflecting a net margin of approximately 6.7%. Operating cash flow of CNY 456.1 million demonstrates solid cash generation from core operations, though capital expenditures of CNY 548.5 million indicate significant ongoing investment in maintaining and expanding productive capacity within the capital-intensive coal industry.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.23, the company exhibits moderate earnings power relative to its market capitalization. The substantial capital expenditure program, which exceeds operating cash flow, suggests aggressive investment in productive assets, potentially aimed at maintaining competitive positioning or expanding operational capacity in China's evolving energy landscape.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 3.06 billion in cash and equivalents against total debt of CNY 2.61 billion, indicating comfortable debt coverage. This conservative balance sheet structure provides financial flexibility amid the cyclical nature of coal markets and supports ongoing capital investment requirements without excessive leverage.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings to fund operational requirements and capital investments. This approach aligns with the capital-intensive nature of coal mining operations and suggests management's focus on reinvesting cash flows into maintaining competitive positioning rather than returning capital to shareholders.

Valuation And Market Expectations

Trading with a market capitalization of CNY 5.03 billion and a beta of 1.776, the market prices the company as a higher-risk cyclical energy play. The valuation reflects expectations of sensitivity to coal price fluctuations and broader economic cycles affecting industrial energy demand in China.

Strategic Advantages And Outlook

The company benefits from vertical integration and parent company support, providing operational stability in China's regulated energy sector. However, it faces challenges from environmental regulations and China's energy transition policies, requiring careful navigation of evolving market dynamics while maintaining cost competitiveness in thermal coal production.

Sources

Company financial statementsMarket data providersExchange disclosures

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