investorscraft@gmail.com

Intrinsic ValueGuangxi Guiguan Electric PowerCo.,Ltd. (600236.SS)

Previous Close$8.37
Intrinsic Value
Upside potential
Previous Close
$8.37

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

Guangxi Guiguan Electric Power operates as a significant power generation company in China's Guangxi region, specializing primarily in hydroelectric power production with supplementary thermal and wind energy assets. As a subsidiary of state-owned China Datang Group, the company benefits from stable regulatory frameworks and long-term power purchase agreements typical of China's regulated utility sector. Its core revenue model centers on electricity sales to regional grids at government-regulated tariffs, providing predictable cash flows while supporting regional energy security. With 10.2 million kilowatts of hydro capacity representing over 86% of its installed base, the company leverages Guangxi's abundant water resources for low-cost generation, positioning it as a key clean energy provider in Southern China. This hydro-dominated portfolio offers competitive advantages in operating costs and environmental compliance compared to thermal-heavy peers, while its strategic location supports reliable electricity delivery to growing regional demand centers.

Revenue Profitability And Efficiency

The company generated CNY 9.60 billion in revenue with strong profitability, achieving net income of CNY 2.28 billion representing a 23.8% net margin. Operating cash flow of CNY 5.61 billion significantly exceeded capital expenditures, indicating efficient conversion of earnings to cash. The business demonstrates solid operational efficiency within China's regulated power sector, with cash generation supporting both investment needs and shareholder returns.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.28 and robust operating cash flow generation, the company exhibits stable earnings power. The substantial hydroelectric asset base provides low marginal cost generation, enhancing profitability during periods of high electricity demand. Capital efficiency appears reasonable given the capital-intensive nature of power generation, though ongoing investments in capacity maintenance and potential expansion require significant capital allocation.

Balance Sheet And Financial Health

The balance sheet shows CNY 20.73 billion in total debt against CNY 0.97 billion in cash, indicating leveraged but manageable financial positioning typical for utility companies. Debt levels appear sustainable given the stable cash flow generation from regulated operations. The company maintains adequate liquidity to meet operational requirements while managing its capital structure within industry norms.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.205 per share representing a substantial payout ratio. Growth prospects are tied to regional electricity demand increases and potential capacity expansions, particularly in renewable energy. The existing asset base provides stable cash flows supporting consistent dividend distributions while allowing for selective investment opportunities.

Valuation And Market Expectations

Trading at a market capitalization of CNY 50.13 billion, the company's valuation reflects its stable utility characteristics and dividend yield. The negative beta of -0.044 suggests defensive qualities, with investors likely valuing the company for its income generation and low correlation to broader market movements typical of regulated utilities.

Strategic Advantages And Outlook

The company's strategic advantages include its hydro-dominated generation fleet providing cost advantages, state-owned parent company backing, and strategic positioning in China's growing southern region. The outlook remains stable given regulated revenue streams and ongoing regional electricity demand growth, though subject to regulatory changes and hydrological conditions affecting hydro generation output.

Sources

Company financial reportsStock exchange disclosuresCorporate website information

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