investorscraft@gmail.com

Intrinsic ValueInner Mongolia MengDian HuaNeng Thermal Power Corporation Limited (600863.SS)

Previous Close$4.87
Intrinsic Value
Upside potential
Previous Close
$4.87

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

Inner Mongolia MengDian HuaNeng Thermal Power Corporation Limited operates as a specialized thermal power generation company within China's utilities sector, focusing primarily on coal-fired electricity production. The company's core revenue model centers on selling generated electricity to regional power grids under China's regulated tariff system, with operations heavily concentrated in Inner Mongolia's energy-rich region. As a subsidiary of North United Power Corporation, it benefits from strategic positioning within a major power generation group while serving critical baseload power demands in northern China. The company operates in a highly regulated environment where government policies on electricity pricing, environmental standards, and capacity utilization significantly influence operational performance and profitability. Its market position is characterized by regional dominance in Inner Mongolia's power generation landscape, leveraging local coal resources and established grid connections to maintain stable operations despite increasing competition from renewable energy sources and evolving regulatory frameworks.

Revenue Profitability And Efficiency

The company generated CNY 22.3 billion in revenue with net income of CNY 2.3 billion, demonstrating solid profitability in the regulated power sector. Operating cash flow of CNY 5.1 billion significantly exceeded net income, indicating strong cash conversion efficiency. The diluted EPS of CNY 0.34 reflects adequate earnings generation relative to the substantial share base, supporting the company's ability to maintain operational scale while navigating regulatory pricing constraints.

Earnings Power And Capital Efficiency

Strong operating cash flow generation of CNY 5.1 billion provides substantial internal funding capacity, though capital expenditures of CNY 3.7 billion indicate significant ongoing investment requirements. The company maintains adequate earnings power to support its capital-intensive operations while managing the balance between maintenance capex and potential capacity expansions within China's evolving power market structure.

Balance Sheet And Financial Health

The balance sheet shows moderate leverage with total debt of CNY 10.0 billion against cash reserves of CNY 709 million. The debt level appears manageable given the stable cash flow profile typical of regulated power utilities. The company maintains sufficient liquidity for operational needs while supporting its infrastructure-intensive business model within acceptable risk parameters.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.22, representing a payout ratio of approximately 65% based on current EPS. This dividend policy reflects management's confidence in stable cash generation despite the capital-intensive nature of thermal power operations and evolving energy transition pressures in China's power sector.

Valuation And Market Expectations

With a market capitalization of CNY 27.1 billion and a beta of -0.113, the market appears to value the company as a defensive utility with inverse correlation to broader market movements. The valuation reflects expectations of stable, regulated returns amid China's energy transition, balancing traditional thermal power reliability against environmental policy uncertainties.

Strategic Advantages And Outlook

The company benefits from strategic positioning within China's State Power Investment Corporation ecosystem and access to Inner Mongolia's coal resources. However, it faces challenges from China's carbon neutrality goals and increasing renewable energy penetration. The outlook depends on balancing traditional thermal operations with potential energy transition adaptations while maintaining reliable power supply to northern regions.

Sources

Company financial reportsStock exchange disclosuresRegulatory filings

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