investorscraft@gmail.com

Intrinsic ValueState Grid Information & Communication Co., Ltd. (600131.SS)

Previous Close$19.40
Intrinsic Value
Upside potential
Previous Close
$19.40

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

State Grid Information & Communication Co., Ltd. operates as a specialized technology enabler within China's energy utilities sector, providing comprehensive digital transformation solutions through its integrated cloud-network-infrastructure platform. The company serves as a critical digital backbone for energy enterprises, offering four synergistic business segments: cloud network infrastructure, cloud platforms, cloud applications, and enterprise operation support services. Its core revenue model derives from designing, developing, and maintaining customized digital systems for power marketing, ERP, energy trading, and enterprise portals, primarily catering to State Grid Corporation and other energy sector clients. Operating within the renewable utilities ecosystem, the company occupies a unique niche as both infrastructure provider and digital solutions partner, leveraging its position to facilitate China's energy internet construction and smart grid modernization initiatives. Its market positioning is strengthened by deep sector expertise and long-term relationships with key energy stakeholders, creating significant barriers to entry for potential competitors.

Revenue Profitability And Efficiency

The company generated CNY 7.32 billion in revenue with net income of CNY 682 million, achieving a healthy net margin of approximately 9.3%. Operating cash flow of CNY 758 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 343 million represent strategic investments in digital infrastructure to support future growth initiatives within the energy sector transformation.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.57, the company demonstrates solid earnings generation relative to its market capitalization. The substantial operating cash flow relative to net income suggests efficient working capital management and high-quality earnings. The business model appears capital-light given the moderate capex requirements compared to traditional utilities infrastructure companies.

Balance Sheet And Financial Health

The company maintains an exceptionally strong financial position with CNY 2.89 billion in cash and equivalents against minimal total debt of CNY 231 million. This conservative capital structure provides significant financial flexibility and resilience. The negligible debt load and substantial liquidity position the company well for strategic investments and potential market opportunities.

Growth Trends And Dividend Policy

The company has established a shareholder return policy with a dividend per share of CNY 0.171, representing a payout ratio of approximately 30% based on current EPS. This balanced approach supports both capital retention for growth initiatives and direct returns to investors. The dividend policy aligns with the company's stable cash flow generation and conservative financial management.

Valuation And Market Expectations

Trading at a market capitalization of CNY 20.94 billion, the company commands a price-to-earnings multiple of approximately 30.7x based on current earnings. The beta of 0.507 indicates lower volatility than the broader market, reflecting the defensive characteristics of its utility-focused technology services. This valuation suggests market expectations for sustained growth in China's energy digitalization sector.

Strategic Advantages And Outlook

The company benefits from strategic relationships with State Grid and other energy sector enterprises, providing stable demand for its digital transformation services. Its focus on energy internet infrastructure positions it to capitalize on China's clean energy transition and grid modernization initiatives. The outlook remains positive given ongoing digitalization trends in the utilities sector and the company's specialized expertise.

Sources

Company financial reportsStock exchange disclosuresCompany description documentation

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