investorscraft@gmail.com

Intrinsic ValueWintime Energy Co.,Ltd. (600157.SS)

Previous Close$1.69
Intrinsic Value
Upside potential
Previous Close
$1.69

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

Wintime Energy operates as a diversified energy conglomerate in China, integrating coal mining, power generation, and petrochemical operations. The company's core revenue model leverages vertical integration, producing coking coal for its own power plants and selling surplus energy to the grid. Its substantial 9.17 million kilowatt power generation capacity provides stable utility income, while petrochemical activities including fuel oil blending, storage, and terminal operations create additional revenue streams. Operating in China's strategically important energy sector, Wintime benefits from domestic energy security priorities while facing regulatory pressures on emissions and efficiency. The company maintains a regional stronghold in Shanxi province, a major coal-producing region, positioning it as a mid-tier integrated player competing with both state-owned giants and smaller specialized operators in China's fragmented energy market.

Revenue Profitability And Efficiency

The company generated CNY 28.4 billion in revenue with net income of CNY 1.56 billion, reflecting a net margin of approximately 5.5%. Strong operating cash flow of CNY 6.51 billion significantly exceeded capital expenditures of CNY 808 million, indicating healthy cash generation from core operations. This cash flow efficiency supports the company's integrated business model and provides financial flexibility for maintenance and selective expansion projects.

Earnings Power And Capital Efficiency

Wintime Energy demonstrates moderate earnings power with diluted EPS of CNY 0.0705. The substantial operating cash flow generation relative to net income suggests strong non-cash charges, likely depreciation from capital-intensive assets. The company maintains a capital expenditure program that is manageable relative to its cash generation, indicating disciplined capital allocation across its diversified energy operations.

Balance Sheet And Financial Health

The company maintains CNY 1.77 billion in cash against total debt of CNY 18.5 billion, resulting in a leveraged but typical balance sheet for the capital-intensive energy sector. The debt level reflects the substantial infrastructure investments required for power generation and mining operations. The strong operating cash flow provides capacity to service this debt while maintaining operational flexibility.

Growth Trends And Dividend Policy

Wintime Energy pays a modest dividend of CNY 0.01 per share, indicating a conservative distribution policy that prioritizes reinvestment in its capital-intensive operations. The company's growth trajectory is tied to China's energy demand and regulatory environment, with its integrated model providing some insulation against commodity price volatility through internal consumption of self-produced coal.

Valuation And Market Expectations

With a market capitalization of CNY 32.8 billion, the company trades at approximately 21 times earnings, reflecting market expectations for stable utility-like returns with some growth potential. The low beta of 0.358 suggests the market perceives the stock as defensive, likely due to its essential energy services and regulated utility characteristics within China's energy ecosystem.

Strategic Advantages And Outlook

The company's primary advantage lies in its vertical integration, allowing cost control through internal coal supply for power generation. This model provides operational synergies and some protection against commodity price fluctuations. The outlook depends on China's energy transition policies, with the company positioned to benefit from continued coal power demand while facing long-term transition risks toward cleaner energy sources.

Sources

Company financial reportsStock 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