investorscraft@gmail.com

Intrinsic ValueShenergy Company Limited (600642.SS)

Previous Close$8.33
Intrinsic Value
Upside potential
Previous Close
$8.33

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

Shenergy Company Limited operates as a diversified energy utility with a strategic focus on integrated power generation and natural gas infrastructure development across China. The company's core revenue model derives from long-term capacity contracts, regulated tariffs, and energy sales through its substantial 12.628 million kilowatt installed capacity base. Operating primarily in the Shanghai region, Shenergy leverages its position as a critical regional energy provider with vertically integrated operations spanning electricity production, oil services, and natural gas distribution. The company maintains a defensible market position through essential service provision, regulatory protection, and infrastructure advantages that create significant barriers to entry. Its diversified energy portfolio provides resilience against fuel price volatility while supporting China's ongoing energy transition and urbanization goals through reliable base-load power generation and clean energy initiatives.

Revenue Profitability And Efficiency

Shenergy generated CNY 29.6 billion in revenue with robust net income of CNY 3.94 billion, reflecting a healthy 13.3% net margin. The company demonstrates strong cash conversion with operating cash flow of CNY 7.16 billion, significantly exceeding net income. This indicates efficient working capital management and reliable cash generation from its regulated utility operations, supporting ongoing capital investments and financial obligations.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with diluted EPS of CNY 0.80, supported by stable utility cash flows. Capital expenditures of CNY 6.02 billion reflect ongoing infrastructure investments necessary for maintaining and expanding energy assets. The substantial operating cash flow coverage of capex demonstrates disciplined capital allocation and sustainable investment capacity within its regulated return framework.

Balance Sheet And Financial Health

Shenergy maintains a conservative financial structure with CNY 13.96 billion in cash against CNY 34.02 billion total debt. The low beta of 0.24 reflects the defensive nature of utility operations, while substantial cash reserves provide liquidity buffer for operational needs and strategic investments. The balance sheet supports continued infrastructure development while maintaining investment-grade characteristics typical of regulated utilities.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a CNY 0.45 dividend per share, representing a 56% payout ratio based on current EPS. This balanced approach supports both income investors and retained earnings for growth investments. As a established utility, growth is primarily driven by regulated asset base expansion and efficiency improvements rather than rapid top-line expansion.

Valuation And Market Expectations

With a market capitalization of CNY 38.8 billion, the company trades at approximately 9.8 times earnings, reflecting typical utility sector multiples. The low beta indicates market expectations of stable, predictable returns insulated from economic cycles. Valuation appears consistent with regulated utilities offering moderate growth and reliable income characteristics.

Strategic Advantages And Outlook

Shenergy benefits from strategic positioning in China's developed Shanghai region with essential service status and regulatory protection. The company's integrated energy model provides diversification benefits while supporting China's energy security objectives. Outlook remains stable given regulated returns, infrastructure advantages, and ongoing energy demand growth in its service territory, though subject to regulatory developments and energy transition policies.

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