investorscraft@gmail.com

Intrinsic ValueDalian Thermal Power Co.,Ltd. (600719.SS)

Previous Close$6.59
Intrinsic Value
Upside potential
Previous Close
$6.59

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

Dalian Thermal Power Co.,Ltd. operates as a specialized thermal power and heat generation company serving the Dalian region in China. The company's core revenue model centers on supplying steam, hot water, and district heating services to industrial and residential customers through long-term contracts and regulated tariffs. As a regional utility provider, it occupies a strategic position in China's energy infrastructure, leveraging its established generation assets and distribution networks to meet essential heating demands. The company operates within China's evolving independent power producer sector, facing competitive pressures from alternative energy sources while maintaining its role in regional energy security. Its market position is defined by its geographic focus on Dalian, where it serves as a critical thermal energy provider during heating seasons, though it must navigate environmental regulations and energy transition policies affecting traditional thermal power operations.

Revenue Profitability And Efficiency

The company reported revenue of CNY 628.5 million but experienced significant financial challenges with a net loss of CNY -145.9 million and negative diluted EPS of -0.36. Operating cash flow was negative at CNY -47.8 million, indicating operational strain despite revenue generation. Capital expenditures of CNY -86.6 million suggest ongoing investment in maintaining or upgrading thermal generation infrastructure.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by operational challenges, as evidenced by the substantial net loss and negative operating cash flow. The negative cash generation relative to capital investment requirements indicates potential inefficiencies in capital deployment. The company's ability to generate returns on its thermal power assets is currently compromised by what appears to be margin pressure or operational issues.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of CNY 1.19 billion significantly exceeding cash and equivalents of CNY 87.8 million. This debt burden, combined with negative cash flow generation, creates substantial financial stress. The high debt-to-cash ratio suggests limited liquidity buffers and potential refinancing challenges given the company's current operational performance.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with the company's loss position and cash flow constraints. The negative growth trajectory in profitability and cash generation indicates operational challenges rather than expansion. Current trends suggest the company is focused on managing existing operations rather than pursuing aggressive growth initiatives given its financial constraints.

Valuation And Market Expectations

With a market capitalization of CNY 2.51 billion, the market appears to be valuing the company above its current operational fundamentals, possibly reflecting expectations of recovery or strategic value. The elevated beta of 1.38 indicates higher volatility expectations compared to the market, reflecting sensitivity to energy sector dynamics and regulatory changes affecting thermal power producers in China.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established position as a regional thermal energy provider with essential infrastructure. However, the outlook is challenged by environmental regulations, energy transition pressures, and current financial distress. Success will depend on operational turnaround, potential government support as a utility provider, and adaptation to China's evolving energy landscape while managing substantial debt obligations.

Sources

Company financial reportsStock exchange 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