investorscraft@gmail.com

Intrinsic ValueShan Xi Huayang Group New Energy Co.,Ltd. (600348.SS)

Previous Close$9.46
Intrinsic Value
Upside potential
Previous Close
$9.46

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

Shan Xi Huayang Group New Energy Co., Ltd. operates as a diversified energy company with a core focus on coal mining, processing, and sales, serving critical industries including electricity generation, fertilizer production, metallurgy, and construction. Its revenue model is anchored in the extraction and sale of coal, supplemented by power generation, thermal energy provision, transportation services, and equipment leasing, creating a vertically integrated operation that leverages its resource base. The company holds a significant position within China's domestic energy sector, operating as a subsidiary of Huayang New Material Technology Group, and its strategic rebranding in 2021 to include 'New Energy' reflects an evolving focus while maintaining its established industrial customer base and market presence in a vital, though transitioning, segment of the economy.

Revenue Profitability And Efficiency

The company reported robust revenue of approximately CNY 25.1 billion for the period. Profitability was strong, with net income reaching CNY 2.22 billion, translating to a healthy net margin. Operational cash flow generation was positive at CNY 3.49 billion, indicating effective conversion of earnings into cash, though this was overshadowed by substantial capital investment activities during the year.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.59, demonstrating solid earnings power. However, significant capital expenditures of CNY -13.4 billion indicate a period of heavy investment, potentially for expansion or operational upgrades. This substantial outlay suggests a focus on long-term asset development rather than short-term capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 11.6 billion. Total debt is reported at CNY 21.8 billion, which is a considerable obligation. The relationship between its cash holdings and debt levels will be a key factor in assessing its overall financial leverage and health moving forward.

Growth Trends And Dividend Policy

The massive capital expenditure figure points towards a clear growth and investment strategy. The company also demonstrates a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.309. This combination suggests a balanced approach between funding future growth and providing current income to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 25.5 billion, the market valuation appears to be closely aligned with the company's annual revenue. A beta of 0.324 indicates the stock has historically been less volatile than the broader market, which may reflect its established position in a essential industry.

Strategic Advantages And Outlook

The company's key advantages include its vertical integration, diverse industrial customer base, and strategic backing from its parent group. The rebranding to include 'New Energy' suggests a strategic pivot to align with national energy transition goals, potentially positioning it for future opportunities beyond traditional coal, though this evolution carries inherent execution risks.

Sources

Company DescriptionProvided Financial 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