investorscraft@gmail.com

Intrinsic ValueHuaihe Energy (Group) Co.,Ltd (600575.SS)

Previous Close$3.42
Intrinsic Value
Upside potential
Previous Close
$3.42

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

Huaihe Energy (Group) Co., Ltd. is a diversified Chinese logistics and energy conglomerate operating primarily within the industrials sector. Its core revenue model is built upon integrated freight logistics, leveraging its railway transportation infrastructure to facilitate the movement of goods, particularly coal. This is synergistically supported by its activities in coal trading, power generation, and electricity sales, creating a vertically aligned business that captures value across the energy supply chain. The company occupies a strategic position in China's regional energy logistics landscape, serving as a critical link between coal production and power generation. Its market position is bolstered by its physical assets and established operations in the Anhui province, providing a degree of regional resilience. This integrated approach allows it to mitigate commodity price volatility and secure stable throughput, differentiating it from pure-play logistics providers.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 30.0 billion, demonstrating its significant scale. Profitability is solid, with net income of CNY 857.8 million, translating to a net margin of approximately 2.9%. Strong operating cash flow of CNY 2.76 billion indicates healthy conversion of earnings into cash, supporting operational needs and investments.

Earnings Power And Capital Efficiency

Diluted EPS stands at CNY 0.22, reflecting the earnings power distributed across its large share base. The significant capital expenditures of CNY -1.97 billion highlight a capital-intensive business model, with investments likely directed towards maintaining and expanding its logistics and energy infrastructure assets.

Balance Sheet And Financial Health

Financial health appears manageable with a cash position of CNY 2.75 billion providing liquidity. Total debt is reported at CNY 5.37 billion. The company's low beta of 0.29 suggests its stock has historically been less volatile than the broader market, potentially indicating perceived stability.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder returns policy, paying a dividend of CNY 0.12 per share. Future growth is likely tied to China's industrial and energy demand, with its capital expenditure levels signaling an ongoing commitment to maintaining and potentially expanding its operational footprint.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.45 billion, the market values the company at a price-to-earnings multiple derived from its current earnings and share price. This valuation reflects investor expectations for its continued role in regional logistics and energy supply.

Strategic Advantages And Outlook

Its key strategic advantage is its vertically integrated model, combining logistics with energy production and trading. This provides operational synergies and a buffer against market shifts in a single segment. The outlook is intrinsically linked to regional economic activity and national energy policy in China.

Sources

Company FilingsPublic 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