investorscraft@gmail.com

Intrinsic ValueENN Natural Gas Co., Ltd. (600803.SS)

Previous Close$19.51
Intrinsic Value
Upside potential
Previous Close
$19.51

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

ENN Natural Gas operates as a diversified energy conglomerate primarily focused on China's natural gas distribution market. The company engages in wholesale and retail natural gas sales through pipeline networks serving residential, commercial, and industrial customers across China. Its integrated business model spans the entire energy value chain, including energy chemical production, chemical trading, coal mining, and equipment manufacturing. ENN has developed a comprehensive ecosystem that encompasses engineering design, technology research, project management, and equipment integration services. The company leverages its vertical integration to capture margins across multiple energy segments while maintaining strategic positioning in China's growing natural gas infrastructure. Its market position is strengthened by diversified revenue streams from methanol, dimethyl ether, and coal production, alongside energy product supply including electricity, heat, and steam services. This multifaceted approach positions ENN as a significant player in China's energy transition toward cleaner fuels.

Revenue Profitability And Efficiency

ENN generated CNY 135.9 billion in revenue with net income of CNY 4.49 billion, reflecting a net margin of approximately 3.3%. The company demonstrated solid cash generation with operating cash flow of CNY 14.16 billion, though capital expenditures of CNY 8.37 billion indicate significant ongoing investment in infrastructure and expansion projects. The profitability metrics suggest efficient operations within the capital-intensive energy distribution sector.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 1.46, supported by its diversified energy operations. Operating cash flow substantially exceeded net income, indicating strong earnings quality and effective working capital management. The significant capital expenditure program reflects ENN's ongoing investment in expanding its natural gas distribution network and energy infrastructure, positioning for future growth in China's evolving energy market.

Balance Sheet And Financial Health

ENN maintains a balanced financial position with CNY 13.44 billion in cash and equivalents against total debt of CNY 30.03 billion. The debt level appears manageable given the company's stable cash flow generation and position in essential energy infrastructure. The balance sheet supports ongoing capital investments while maintaining financial flexibility in the capital-intensive energy distribution sector.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.81, representing a payout ratio of approximately 55% based on current EPS. This dividend policy, combined with ongoing infrastructure investments, suggests a balanced approach to growth and capital returns. The company's positioning in China's energy transition provides potential for sustained growth in natural gas distribution.

Valuation And Market Expectations

With a market capitalization of CNY 58.41 billion, ENN trades at a P/E ratio of approximately 13 based on current earnings. The beta of 0.699 indicates lower volatility than the broader market, reflecting the defensive characteristics of its energy distribution business. The valuation suggests market expectations for stable performance within China's regulated energy sector.

Strategic Advantages And Outlook

ENN benefits from its integrated energy model and established infrastructure across China's growing natural gas market. The company's diversified operations across gas distribution, chemical production, and equipment manufacturing provide multiple revenue streams. Its positioning in China's energy transition toward cleaner fuels supports long-term growth prospects, though regulatory environment and energy price fluctuations remain key factors to monitor.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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