investorscraft@gmail.com

Intrinsic ValueGuangxi Energy Co., Ltd. Class A (600310.SS)

Previous Close$3.88
Intrinsic Value
Upside potential
Previous Close
$3.88

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 Energy Co., Ltd. operates as a diversified energy utility primarily focused on power generation and supply within China's Guangxi region. The company employs a multi-source generation strategy utilizing hydro, thermal, and emerging new energy technologies to ensure reliable electricity delivery. Beyond core power operations, it maintains secondary revenue streams through real estate development, water supply services, oil product sales, and manufacturing of power generation equipment including photovoltaic systems. This diversified approach positions the company as an integrated energy provider rather than a pure-play generator. Operating in China's rapidly evolving renewable utilities sector, Guangxi Energy leverages its regional presence and infrastructure to serve both traditional and emerging energy markets. The company's involvement in photovoltaic power station construction and equipment manufacturing demonstrates strategic positioning within China's renewable energy transition, though it maintains balance through established thermal and hydro assets. Its market position reflects a regional utility with growing exposure to renewable energy trends while maintaining traditional utility operations.

Revenue Profitability And Efficiency

The company generated CNY 3.93 billion in revenue with net income of CNY 62.99 million, reflecting thin margins in the competitive utility sector. Operating cash flow of CNY 1.21 billion indicates solid cash generation from core operations, though significant capital expenditures of CNY 3.65 billion suggest substantial ongoing investment in capacity expansion and modernization projects across its diversified energy portfolio.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.043, the company demonstrates modest earnings power relative to its scale. The substantial capital expenditure program indicates aggressive investment in capacity growth, particularly in renewable energy infrastructure. The negative free cash flow position suggests the company is in a capital-intensive growth phase, prioritizing long-term asset development over immediate cash returns.

Balance Sheet And Financial Health

The balance sheet shows CNY 2.11 billion in cash against total debt of CNY 11.08 billion, indicating leveraged financial positioning typical for capital-intensive utilities. The debt load supports the company's significant infrastructure investments but requires careful management given the interest burden and repayment obligations associated with large-scale energy projects.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.03 per share distribution, providing modest yield while retaining capital for growth initiatives. The substantial capital expenditure program signals focus on capacity expansion, particularly in renewable energy sectors, positioning for China's energy transition while maintaining traditional power generation assets.

Valuation And Market Expectations

Trading at a market capitalization of CNY 5.92 billion, the company's valuation reflects its regional utility status with growth potential in renewable energy. The low beta of 0.268 indicates defensive characteristics typical of utility stocks, suggesting market perception as a stable, regulated entity with moderate growth expectations tied to regional energy demand and renewable transition policies.

Strategic Advantages And Outlook

The company benefits from its diversified energy portfolio and regional monopoly characteristics in power distribution. Strategic positioning in renewable energy expansion aligns with national policy directives, though execution risks remain given capital intensity and competitive pressures. The outlook depends on successful integration of new energy projects and efficient management of its substantial debt-funded expansion program.

Sources

Company financial reportsStock exchange disclosuresMarket 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