investorscraft@gmail.com

Intrinsic ValueBeijing Jingneng Power Co., Ltd. (600578.SS)

Previous Close$5.29
Intrinsic Value
Upside potential
Previous Close
$5.29

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

Beijing Jingneng Power Co., Ltd. operates as a significant independent power producer in China's highly regulated utilities sector, primarily generating and distributing electricity through coal-fired and thermal power plants. The company's core revenue model centers on long-term power purchase agreements with state grid operators, supplemented by steam and heat supply services to industrial and residential customers in the Beijing region. This diversified energy provision strategy provides stable cash flows while positioning the company as a critical infrastructure provider in China's capital city. Operating within a tightly controlled market environment, Beijing Jingneng leverages its strategic geographic location and established relationships with regional energy authorities to maintain its competitive position. The company faces ongoing regulatory pressure to transition toward cleaner energy sources while balancing reliability requirements for Beijing's massive energy needs. Its market position reflects the complex interplay between traditional thermal generation assets and China's ambitious carbon neutrality goals, creating both challenges and opportunities for future operational adaptation.

Revenue Profitability And Efficiency

The company generated CNY 35.4 billion in revenue with net income of CNY 1.7 billion, reflecting a net margin of approximately 4.9%. Operating cash flow of CNY 6.1 billion demonstrates solid cash generation from core operations, though capital expenditures of CNY 4.9 billion indicate significant ongoing investment requirements. The margin structure is typical for regulated power producers operating in China's cost-plus tariff environment.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.23 reflects the company's earnings capacity relative to its substantial asset base. The significant capital expenditure program suggests ongoing investments in maintaining and potentially upgrading generation facilities. The cash flow from operations adequately covers capital spending requirements, indicating sustainable operational funding without excessive external financing needs.

Balance Sheet And Financial Health

With total debt of CNY 38.9 billion against cash holdings of CNY 3.5 billion, the company maintains a leveraged capital structure typical for power generation companies. The debt level supports substantial fixed asset investments required for power plant operations. The balance sheet appears structured to support the capital-intensive nature of electricity generation while maintaining operational stability.

Growth Trends And Dividend Policy

The dividend per share of CNY 0.12 represents a payout ratio of approximately 52%, indicating a balanced approach to shareholder returns while retaining earnings for reinvestment. As a regulated utility, growth is primarily driven by capacity additions and efficiency improvements rather than rapid expansion, with performance closely tied to regional electricity demand patterns and regulatory tariff approvals.

Valuation And Market Expectations

The market capitalization of CNY 30.2 billion implies a price-to-earnings multiple that reflects the regulated nature of the business and growth constraints inherent in traditional power generation. The low beta of 0.292 indicates the stock's defensive characteristics, with investors valuing stability and predictable cash flows over aggressive growth prospects in China's evolving energy landscape.

Strategic Advantages And Outlook

The company's strategic location serving Beijing's energy needs provides a stable demand base, though it faces transition risks from China's decarbonization policies. Its experience in thermal generation and district heating offers operational expertise, but long-term success will depend on adapting to cleaner energy technologies while maintaining reliability for one of China's most important economic regions.

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