investorscraft@gmail.com

Intrinsic ValueYankuang Energy Group Company Limited (600188.SS)

Previous Close$14.64
Intrinsic Value
Upside potential
Previous Close
$14.64

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

Yankuang Energy Group operates as a comprehensive energy enterprise with diversified operations spanning coal mining, chemical production, equipment manufacturing, and logistics services. The company generates revenue through thermal, PCI, and coking coal sales to power generation, metallurgy, and chemical industries, complemented by coal chemical products and electricity supply. Its vertically integrated model encompasses mining equipment manufacturing, transportation services, and technology development, positioning it as a key player in China's energy sector. The company has expanded into renewable energy through solar and wind power operations while maintaining its core coal business. Yankuang's market position is strengthened by its extensive service portfolio including equity investments, international trading, and real estate development, creating multiple revenue streams beyond traditional coal operations. This diversification strategy helps mitigate cyclical risks in the commodity sector while leveraging its established infrastructure and industry expertise.

Revenue Profitability And Efficiency

Yankuang Energy generated CNY 139.1 billion in revenue with net income of CNY 15.1 billion, demonstrating solid profitability in the energy sector. The company maintained efficient operations with diluted EPS of CNY 1.45, reflecting effective cost management despite capital-intensive mining operations. Strong operating cash flow of CNY 22.3 billion supports ongoing investments and operational requirements across its diversified business segments.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power with robust operating cash flow generation exceeding CNY 22 billion. Capital expenditures of CNY 17.1 billion indicate significant ongoing investments in mining operations and diversification projects. This balanced approach to capital allocation supports both current operations and future growth initiatives across its energy portfolio.

Balance Sheet And Financial Health

Yankuang maintains a solid financial position with CNY 38.3 billion in cash and equivalents against total debt of CNY 79.7 billion. The company's debt level reflects the capital-intensive nature of mining operations while its substantial cash reserves provide liquidity for operations and strategic investments. This balance supports financial stability amid commodity market fluctuations.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.54. Yankuang's growth strategy includes diversification into renewable energy and chemical production while maintaining its core coal operations. This balanced approach positions the company for sustainable growth while providing consistent returns to investors through its dividend policy.

Valuation And Market Expectations

With a market capitalization of CNY 115.1 billion and a beta of 0.48, the market values Yankuang as a relatively stable energy player compared to broader market volatility. The valuation reflects expectations for steady performance in China's energy sector, accounting for both traditional coal operations and emerging diversification efforts into renewable energy and chemicals.

Strategic Advantages And Outlook

Yankuang's strategic advantages include vertical integration, diversified revenue streams, and established market presence in China's energy sector. The company's outlook remains positive due to its ongoing diversification into renewable energy and chemical production, which should help mitigate coal market cyclicality while leveraging existing infrastructure and operational expertise for sustainable growth.

Sources

Company annual reportsStock exchange filingsFinancial market 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