investorscraft@gmail.com

Intrinsic ValueGD Power Development Co.,Ltd (600795.SS)

Previous Close$4.63
Intrinsic Value
Upside potential
Previous Close
$4.63

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

GD Power Development operates as a major power generation company in China, generating electricity through a diversified portfolio including thermal power, hydropower, wind power, photovoltaic, and other energy sources. As a subsidiary of China Energy Investment Corporation Limited, the company leverages its state-backed position to secure stable fuel supplies and long-term power purchase agreements. With an installed capacity of approximately 89.38 million kilowatts, GD Power maintains significant scale advantages in China's utility sector, positioning itself as a key player in the country's energy transition while balancing traditional thermal power with growing renewable investments. The company's diversified generation mix allows it to participate across multiple segments of China's power market, providing grid stability through thermal baseload capacity while expanding its renewable footprint to align with national carbon neutrality goals. This strategic positioning enables GD Power to capture opportunities in both conventional and clean energy markets, maintaining relevance amid China's evolving energy policy landscape.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 179.18 billion with net income of CNY 9.83 billion, translating to a net margin of approximately 5.5%. This profitability level reflects the regulated nature of China's power sector and the company's operational scale. The diluted EPS of CNY 0.55 demonstrates adequate earnings generation relative to its substantial asset base and market capitalization.

Earnings Power And Capital Efficiency

GD Power demonstrates strong operating cash flow generation of CNY 55.64 billion, significantly exceeding net income and indicating high-quality earnings. The substantial capital expenditures of CNY 58.10 billion reflect ongoing investments in capacity expansion and modernization, particularly in renewable energy infrastructure. This investment level underscores the capital-intensive nature of the utility sector and the company's growth orientation.

Balance Sheet And Financial Health

The company maintains a leveraged financial structure with total debt of CNY 243.29 billion against cash and equivalents of CNY 15.44 billion. This debt level is typical for capital-intensive utilities funding large-scale infrastructure projects. The balance sheet supports the company's expansion strategy while managing the inherent risks associated with substantial leverage in the regulated power sector.

Growth Trends And Dividend Policy

GD Power maintains a conservative dividend policy with a payout of CNY 0.20 per share, representing a payout ratio of approximately 36% based on current EPS. The company's growth trajectory is supported by China's ongoing energy transition and increasing electricity demand, with investments focused on expanding renewable capacity while maintaining thermal power operations for grid stability.

Valuation And Market Expectations

With a market capitalization of CNY 92.39 billion, the company trades at a P/E ratio of approximately 9.4 based on current earnings. The low beta of 0.152 indicates relative stability compared to the broader market, reflecting the defensive characteristics typical of utility stocks and regulated revenue streams in China's power sector.

Strategic Advantages And Outlook

The company benefits from its subsidiary relationship with China Energy Investment Corporation, providing strategic advantages in resource access and policy alignment. GD Power is well-positioned to capitalize on China's clean energy transition while maintaining reliable power supply through its diversified generation portfolio. The outlook remains stable given essential service nature and government support for energy security.

Sources

Company financial reportsStock exchange disclosuresCorporate website information

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