investorscraft@gmail.com

Intrinsic ValueLeshan Electric Power Co.,Ltd (600644.SS)

Previous Close$11.37
Intrinsic Value
Upside potential
Previous Close
$11.37

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

Leshan Electric Power Co., Ltd. operates as a diversified utility provider primarily serving China's Sichuan province with a vertically integrated business model. The company's core operations center on regulated electricity distribution, supplemented by natural gas distribution, tap water services, and sewage treatment operations, creating essential infrastructure services for its regional customer base. Beyond traditional utilities, the company has strategically expanded into photovoltaic new energy generation and hotel services, demonstrating a deliberate diversification strategy aimed at capturing adjacent market opportunities while maintaining its foundational utility operations. This multi-utility approach positions Leshan Electric as a critical regional infrastructure provider with stable, regulated revenue streams complemented by growth-oriented renewable energy investments, creating a balanced portfolio that leverages both predictable utility cash flows and emerging energy transition opportunities within China's evolving power sector.

Revenue Profitability And Efficiency

The company generated CNY 3.20 billion in revenue with modest net income of CNY 22.57 million, reflecting thin margins characteristic of regulated utility operations. Operating cash flow of CNY 171.34 million demonstrates adequate cash generation from core operations, though capital expenditures of CNY -210.72 million indicate ongoing infrastructure investments. The low net income margin suggests operational challenges or regulatory constraints affecting profitability despite substantial revenue scale.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.042 reflects modest earnings power relative to the company's market capitalization. The negative capital expenditure figure indicates significant investment activity, potentially in renewable energy infrastructure or utility system upgrades. Operating cash flow coverage of capital investments appears constrained, suggesting potential funding requirements for ongoing projects beyond internally generated cash flows.

Balance Sheet And Financial Health

The balance sheet shows CNY 301.94 million in cash against total debt of CNY 841.47 million, indicating moderate leverage within utility industry norms. The debt-to-equity structure appears manageable for a regulated utility, though liquidity coverage ratios warrant monitoring given the capital-intensive nature of utility operations and ongoing investment requirements in both traditional and renewable energy infrastructure.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with zero dividend distribution, retaining all earnings to fund operational requirements and strategic investments. This approach aligns with capital-intensive utility expansion needs, particularly in photovoltaic energy development. Growth appears focused on infrastructure modernization and renewable energy transition rather than shareholder returns, reflecting regulatory priorities and long-term strategic positioning within China's energy sector evolution.

Valuation And Market Expectations

With a market capitalization of CNY 6.64 billion and beta of 0.72, the market prices Leshan Electric as a defensive utility stock with moderate volatility. The valuation reflects expectations of stable, regulated returns with limited growth prospects, typical of regional utility operators. The modest earnings multiple suggests market skepticism about near-term profitability improvement or significant expansion beyond current service territories.

Strategic Advantages And Outlook

The company benefits from regional monopoly characteristics in utility services and strategic diversification into renewable energy. Regulatory protection provides revenue stability, while photovoltaic investments position it for China's energy transition. Challenges include thin margins, capital intensity, and execution risks in new energy ventures. The outlook remains stable with gradual transition toward cleaner energy sources supporting long-term relevance.

Sources

Company financial statementsStock exchange disclosuresRegulatory filings

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