investorscraft@gmail.com

Intrinsic ValueDaTang HuaYin Electric Power Co., Ltd. (600744.SS)

Previous Close$6.50
Intrinsic Value
Upside potential
Previous Close
$6.50

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

DaTang HuaYin Electric Power Co., Ltd. is a significant regional power generation company operating primarily within China's Hunan province. Its core business model centers on the production and sale of electricity, leveraging an installed capacity of 5,845.5 MW from a diversified portfolio of power plants. The company operates within China's regulated electric utility sector, where its revenue is influenced by government-set tariffs and regional power demand. Beyond its core generation activities, the company also engages in the development of various power point and non-electric projects, seeking ancillary revenue streams. Its market position is that of a substantial, state-affiliated power producer, integral to the regional grid's stability and energy supply. The firm navigates a landscape defined by national energy policy, environmental targets, and economic cycles that dictate electricity consumption patterns across its service territory.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 8.35 billion for the period, demonstrating its significant scale of operations. However, this was overshadowed by a net loss of CNY -112.7 million, indicating severe profitability challenges, potentially from high input costs or unfavorable tariff structures. Operating cash flow remained robust at CNY 1.76 billion, showcasing a strong ability to convert sales into cash despite the bottom-line loss.

Earnings Power And Capital Efficiency

Earnings power was severely constrained, as evidenced by a diluted EPS of CNY -0.0555. The significant capital expenditures of CNY -3.76 billion indicate heavy ongoing investment in the asset base, which is characteristic of capital-intensive utilities. This substantial outlay for maintaining and potentially expanding capacity currently weighs heavily on capital efficiency and near-term earnings.

Balance Sheet And Financial Health

The balance sheet reflects a highly leveraged position, with total debt of CNY 19.84 billion significantly outweighing a cash position of CNY 2.34 billion. This high debt load is typical for infrastructure-heavy utilities but necessitates careful management of liquidity and refinancing risks to maintain financial stability and fund ongoing capital requirements.

Growth Trends And Dividend Policy

Current trends reflect pressure on growth and shareholder returns. The net loss for the period and substantial capital investment needs have led to a conservative dividend policy, with a dividend per share of CNY 0 declared. Future growth is likely contingent on improving operational efficiency, favorable regulatory changes, and the successful integration of new capacity investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.53 billion, the market appears to be valuing the company's substantial asset base and regional importance while discounting its current profitability challenges. The low beta of 0.476 suggests the stock is perceived as a defensive utility, with expectations likely tied to a long-term recovery in earnings power rather than near-term performance.

Strategic Advantages And Outlook

The company's strategic advantages include its critical role in regional power supply, a sizable generation fleet, and its affiliation with a larger state-owned enterprise structure. The outlook hinges on navigating cost pressures, potentially benefiting from China's energy transition policies, and improving operational efficiency to return to profitability and strengthen its financial profile over the medium term.

Sources

Company Financial ReportsExchange 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