investorscraft@gmail.com

Intrinsic ValueLIAONING ENERGY INDUSTRY Co.,LTD (600758.SS)

Previous Close$3.97
Intrinsic Value
Upside potential
Previous Close
$3.97

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

Liaoning Energy Industry Co., Ltd. operates as a vertically integrated energy utility in China's Liaoning province, primarily engaged in coal mining and processing. Its core revenue model is built on the production and sale of thermal coal, which fuels its downstream operations in electricity generation and the supply of steam and heat. The company serves a critical role in regional energy security, providing essential utilities to industrial and residential customers. Operating within China's regulated electricity sector, its market position is inherently tied to provincial energy demand and government-mandated pricing mechanisms. This integrated structure provides some insulation from commodity price volatility by capturing value across the energy chain, from resource extraction to end-user distribution. As a state-influenced entity, its operations and strategic direction are closely aligned with regional energy policies and environmental targets, positioning it as a stable, albeit regulated, provider in Northeast China's energy landscape.

Revenue Profitability And Efficiency

The company generated revenue of CNY 5.53 billion with a net income of CNY 202 million, indicating a net margin of approximately 3.7%. Operating cash flow was robust at CNY 1.01 billion, significantly exceeding capital expenditures, which demonstrates strong cash generation from core operations relative to investment needs.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.15, reflecting the company's earnings power. The substantial operating cash flow of over CNY 1 billion, which comfortably covered capital investments of CNY 104.6 million, indicates high capital efficiency and the ability to self-fund operations and growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 2.82 billion. Total debt is CNY 3.67 billion, resulting in a net debt position. The company's beta of 0.648 suggests lower volatility than the broader market, consistent with its utility sector profile.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.032. Its growth is likely tied to regional energy demand and capacity expansions, supported by its strong operating cash flow which provides internal funding flexibility for strategic projects.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.17 billion, the company trades at a price-to-earnings multiple derived from its current earnings and share count. The subdued beta indicates market expectations of stable, utility-like returns, reflecting its regulated operational environment.

Strategic Advantages And Outlook

The company's key advantage is its integrated model spanning coal production to energy distribution, providing operational synergies and demand stability. Its outlook is influenced by regional energy policies, environmental regulations, and China's broader transition towards a more sustainable energy mix, which may necessitate strategic adaptations over time.

Sources

Company Annual ReportShanghai Stock 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