investorscraft@gmail.com

Intrinsic ValueSichuan Chuantou Energy Co.,Ltd. (600674.SS)

Previous Close$13.92
Intrinsic Value
Upside potential
Previous Close
$13.92

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

Sichuan Chuantou Energy Co., Ltd. is a significant state-owned power producer operating primarily within China's Sichuan province, a region renowned for its abundant hydropower resources. The company's core revenue model is built on the generation and sale of electricity, predominantly from its substantial hydropower assets which boast a total capacity of 28.3 million kilowatts, positioning it as a key player in the regional clean energy landscape. Beyond its foundational hydropower operations, the company has strategically diversified into ancillary sectors including clean energy development and railway information systems, leveraging its established infrastructure and government affiliations. This diversification mitigates reliance on a single revenue stream while capitalizing on national priorities for energy security and transportation modernization. Its market position is strengthened by its long operational history, strategic geographic location, and role in supporting regional grid stability, making it an integral component of China's broader utilities and independent power producer sector.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.61 billion, which is notably overshadowed by a significantly larger net income of CNY 4.51 billion. This substantial disparity suggests the presence of considerable non-operating income, such as gains from investments or asset sales, which heavily influenced profitability for the period and may not be indicative of recurring core operational performance.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.93, reflecting strong bottom-line results. However, operating cash flow of CNY 879 million was significantly lower than net income, indicating that earnings quality may be impacted by non-cash items or working capital movements. Capital expenditures of CNY -920 million represent a significant investment back into the business, likely for maintaining and expanding its generation capacity.

Balance Sheet And Financial Health

The balance sheet shows a high debt load with total debt of CNY 15.76 billion, far exceeding its cash and equivalents of CNY 874 million. This elevated leverage is common for capital-intensive utilities but necessitates careful management of cash flows to service obligations, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.40 per share. Future growth is likely tied to China's national energy policy, with opportunities stemming from the continued expansion of renewable energy capacity and potential upgrades to its existing power generation and information systems assets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 70.3 billion, the market is valuing the company at a significant premium to its stated revenue, reflecting expectations for its stable, regulated cash flows and its strategic position in the essential utilities sector. A beta of 0.24 indicates the stock is considered significantly less volatile than the broader market.

Strategic Advantages And Outlook

Key strategic advantages include its entrenched position in a hydropower-rich region, government backing, and a diversified business model. The outlook is cautiously positive, aligned with national clean energy goals, though subject to regulatory changes, hydrological conditions affecting power output, and the company's ability to manage its substantial debt burden effectively.

Sources

Company DescriptionFinancial Data Provided

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