investorscraft@gmail.com

Intrinsic ValueZhongxing Tianheng Energy Technology (Beijing) Co.,Ltd. (600856.SS)

Previous Close$0.27
Intrinsic Value
Upside potential
Previous Close
$0.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zhongxing Tianheng Energy Technology operates as a diversified natural gas enterprise within China's regulated utilities sector. Its core revenue model is built on the production, import, and distribution of natural gas and crude oil, supplemented by the development and sale of specialized storage and transportation equipment. The company engages in the full energy value chain, from operating CNG refueling stations and LNG liquefaction plants to managing overseas oil and gas asset investments. This integrated approach positions it within the critical energy infrastructure landscape, serving both domestic demand and international supply channels. Its strategic pivot from its former identity as Changchun Sinoenergy Corporation reflects an evolved focus on comprehensive energy technology and logistics solutions. Operating from Beijing, the firm navigates a highly competitive and regulated market, where scale, operational efficiency, and regulatory compliance are paramount for sustained market relevance and growth.

Revenue Profitability And Efficiency

The company reported revenue of CNY 848 million for FY 2021, indicating active operations despite a challenging period. However, profitability was severely impacted, with a net loss of CNY -7.32 billion and a diluted EPS of -5.36. Operating cash flow remained positive at CNY 176.9 million, suggesting some core operational cash generation ability amidst significant financial headwinds.

Earnings Power And Capital Efficiency

Substantial net losses highlight severe pressure on earnings power during this period. The positive operating cash flow, though modest relative to the scale of losses, indicates that some business segments were cash-generative. Capital expenditures of CNY -87.9 million were focused, likely on maintaining or modestly expanding critical infrastructure like refueling stations or liquefaction plants.

Balance Sheet And Financial Health

Financial health was under significant strain, characterized by high total debt of CNY 5.07 billion against a cash position of CNY 272.7 million. This substantial debt burden, coupled with a major net loss for the year, points to a highly leveraged and stressed balance sheet that would require careful management and potential restructuring.

Growth Trends And Dividend Policy

The declared dividend of CNY 0.32 per share is a notable feature despite the substantial net loss, potentially reflecting a commitment to shareholders or specific policy mandates. The overall financial performance, however, suggests the company was in a contraction or restructuring phase rather than a growth phase during this fiscal year.

Valuation And Market Expectations

A market capitalization of zero and a beta of 1.23 suggest the stock was likely suspended from trading or undergoing a delisting process at the time of this data, reflecting extremely negative market expectations and a valuation that implies severe financial distress or corporate action.

Strategic Advantages And Outlook

The company's integrated model across the natural gas value chain, from production to retail stations, could be a long-term strategic advantage in China's energy market. However, the profound losses and high leverage indicate a critical need for operational turnaround, debt restructuring, or strategic repositioning to ensure future viability.

Sources

Company Annual Report (10-K equivalent)Stock Exchange Disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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