investorscraft@gmail.com

Intrinsic ValueBestsun Energy Co., Ltd. (600681.SS)

Previous Close$4.34
Intrinsic Value
Upside potential
Previous Close
$4.34

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

Bestsun Energy Co., Ltd. is a key player in China's regulated natural gas utility sector, operating primarily through city gas distribution, pipeline gas sales, and gas engineering installation services. Its core revenue model is built on the sale of natural gas to municipal, commercial, and residential customers, supplemented by income from engineering, construction, and the sale of gas appliances. The company operates in a highly regulated environment, providing an essential public service with a degree of regional monopoly in its operational territories. Its market position is that of a stable, regional utility provider, integral to urban energy infrastructure. The business benefits from long-term, predictable cash flows driven by steady demand for clean energy, though its growth is often tied to regional economic development and regulatory price controls. This positions Bestsun as a defensive investment within the utilities sector, with a focus on operational efficiency and service reliability.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 5.09 billion, demonstrating its stable operational scale. Net income reached CNY 319 million, reflecting a healthy profit margin within the regulated utility framework. Strong operating cash flow of CNY 698.6 million significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with a diluted EPS of CNY 0.24. Capital expenditure of CNY 241.7 million was more than covered by operating cash flow, highlighting prudent investment and efficient capital allocation for maintaining and expanding its essential gas infrastructure.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with total debt of CNY 913.1 million against cash and equivalents of CNY 643.4 million. This indicates a manageable leverage profile, which is typical for a regulated utility focused on stable, long-term operations and financial resilience.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly policy, evidenced by a dividend per share of CNY 0.235. Its growth is likely aligned with China's broader energy transition and urban development, focusing on steady, regulated expansion rather than aggressive, high-risk growth strategies.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.12 billion, the market values the company as a stable, income-oriented utility. A beta of 0.361 confirms its defensive characteristics and lower volatility compared to the broader market, aligning with investor expectations for a regulated gas provider.

Strategic Advantages And Outlook

The company's strategic advantage lies in its entrenched position in regional gas distribution, a essential public service. The outlook is stable, supported by consistent demand for natural gas and its role in China's energy mix, though subject to regulatory decisions on pricing and expansion approvals.

Sources

Company Annual ReportPublic Financial Disclosures

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