investorscraft@gmail.com

Intrinsic ValueWuhan Xianglong Power Industry Co.Ltd (600769.SS)

Previous Close$12.33
Intrinsic Value
Upside potential
Previous Close
$12.33

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

Wuhan Xianglong Power Industry Co. Ltd. operates as a specialized infrastructure provider in China's industrials sector, focusing on two core segments: water supply services and construction engineering. The company generates revenue through long-term municipal contracts for water distribution and treatment, complemented by project-based income from constructing related power and industrial facilities. This dual-model approach provides revenue stability from essential utilities while offering growth potential through infrastructure development projects. Operating primarily in the Wuhan region, the company occupies a niche position within China's vast engineering and construction landscape, serving both public sector clients and industrial users. Its market position is characterized by regional focus rather than national scale, leveraging local expertise and government relationships to secure contracts in water infrastructure and power-related construction. The company's business is inherently tied to China's ongoing urbanization and infrastructure investment policies, positioning it as a beneficiary of public works spending while facing competition from larger state-owned enterprises.

Revenue Profitability And Efficiency

The company reported revenue of CN¥75.7 million with strong profitability, achieving net income of CN¥12.8 million representing a 16.9% net margin. Operating cash flow of CN¥59.5 million significantly exceeded net income, indicating excellent cash conversion from operations. Capital expenditures of CN¥13.7 million suggest moderate reinvestment needs relative to the company's scale and cash generation capabilities.

Earnings Power And Capital Efficiency

Diluted EPS of CN¥0.034 reflects modest earnings power given the company's market capitalization. The absence of debt combined with substantial cash reserves of CN¥107.9 million indicates conservative financial management and potential underutilization of capital. The company's operational cash flow generation significantly outpaces its earnings, suggesting strong underlying business efficiency despite modest reported profits.

Balance Sheet And Financial Health

The balance sheet exhibits exceptional strength with zero debt and cash equivalents of CN¥107.9 million, representing approximately 26% of market capitalization. This debt-free position with substantial liquidity provides significant financial flexibility and resilience. The company's financial health appears robust, with ample capacity to fund operations, pursue opportunities, or return capital to shareholders if desired.

Growth Trends And Dividend Policy

The company maintains a conservative capital allocation policy with no dividend distribution despite strong cash generation. Growth appears measured rather than aggressive, with capital expenditures focused on maintaining operations rather than expansion. The substantial cash balance suggests either accumulation for future projects or a cautious approach to investment in the current economic environment.

Valuation And Market Expectations

With a market capitalization of CN¥4.12 billion, the company trades at approximately 54 times revenue and 322 times earnings, suggesting high growth expectations or potential speculative premium. The low beta of 0.60 indicates lower volatility than the broader market, possibly reflecting perceived stability of its utility-like water business despite the elevated valuation multiples.

Strategic Advantages And Outlook

The company's strategic advantages include its debt-free status, strong cash position, and established position in essential water infrastructure. The outlook depends on China's infrastructure investment policies and the company's ability to deploy its substantial cash reserves effectively. Regional focus provides deep local knowledge but may limit growth opportunities compared to national competitors.

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