investorscraft@gmail.com

Intrinsic ValueHuadian Energy Company Limited (600726.SS)

Previous Close$2.55
Intrinsic Value
Upside potential
Previous Close
$2.55

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

Huadian Energy operates as a significant thermal power generator in China's competitive energy market, focusing exclusively on electricity production through coal-fired power plants. The company maintains an installed capacity of 6.15 million kilowatts, positioning it as a mid-sized player in China's power generation sector dominated by state-owned enterprises. Its revenue model centers on selling electricity to grid operators under regulated tariffs and market-based pricing mechanisms, with operations heavily influenced by government energy policies and coal price fluctuations. As part of the broader Huadian Group ecosystem, the company benefits from established infrastructure and regional market access while facing intense competition from renewable energy sources and environmental regulations. Its market position reflects the ongoing transition in China's power sector, balancing traditional thermal generation with evolving energy market demands and sustainability requirements.

Revenue Profitability And Efficiency

The company generated CNY 18.15 billion in revenue with net income of CNY 165.5 million, reflecting thin margins characteristic of the capital-intensive power generation industry. Operating cash flow of CNY 2.98 billion demonstrates solid cash generation capability, though significant capital expenditures of CNY 2.53 billion indicate ongoing investment requirements for maintaining and potentially upgrading thermal power infrastructure.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.02 reflects modest earnings power relative to the substantial asset base required for power generation operations. The company's capital efficiency is constrained by the inherent characteristics of thermal power generation, which requires massive fixed investments in generation facilities and transmission infrastructure with long payback periods.

Balance Sheet And Financial Health

With CNY 3.34 billion in cash against CNY 10.57 billion in total debt, the company maintains a leveraged capital structure typical for utility companies. The debt level supports the capital-intensive nature of power generation assets, while available liquidity provides operational flexibility in managing fuel procurement and maintenance cycles.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining earnings to support operational requirements and potential capacity investments. Growth prospects are influenced by China's energy transition policies, which may affect thermal power's role in the national energy mix amid increasing renewable energy penetration.

Valuation And Market Expectations

Trading at a market capitalization of CNY 19.29 billion, the market appears to value the company conservatively given the challenges facing thermal power generators. The low beta of 0.374 suggests investors perceive the stock as relatively defensive, reflecting the essential nature of power generation services.

Strategic Advantages And Outlook

The company benefits from established infrastructure and regional market presence, though it faces structural challenges from environmental regulations and energy transition trends. Future performance will depend on balancing traditional thermal operations with potential adaptation to China's evolving energy landscape and carbon reduction objectives.

Sources

Company description and financial data providedShanghai Stock Exchange filingsIndustry analysis based on utilities sector characteristics

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