investorscraft@gmail.com

Intrinsic ValueGuangdong Meiyan Jixiang Hydropower Co.,Ltd. (600868.SS)

Previous Close$4.40
Intrinsic Value
Upside potential
Previous Close
$4.40

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

Guangdong Meiyan Jixiang Hydropower operates as a specialized renewable energy utility focused on hydroelectric power generation in China's Guangdong province. The company leverages its strategic location with installed capacity of 151,000 kilowatts across multiple hydropower stations, capitalizing on regional water resources for clean energy production. Beyond its core electricity generation business, the company maintains diversified operations including cement production and education services, though hydropower remains its primary revenue driver. Operating in China's rapidly expanding renewable energy sector, the company positions itself as a regional player benefiting from government support for clean energy infrastructure while facing competition from larger state-owned utilities and other renewable sources. Its market position reflects a niche operator with established physical assets but limited scale compared to national energy giants, relying on consistent hydrological conditions and regulatory frameworks that favor renewable energy development.

Revenue Profitability And Efficiency

The company reported revenue of CNY 357 million but experienced significant challenges with a net loss of CNY 83 million and negative EPS of CNY -0.04. Operating cash flow remained positive at CNY 101 million, indicating core operations generate cash despite profitability issues. Capital expenditures of CNY 35 million suggest ongoing maintenance investments in hydroelectric infrastructure rather than aggressive expansion.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The positive operating cash flow relative to revenue (28% conversion) demonstrates operational cash generation capability, though profitability metrics require improvement. The company maintains moderate capital spending focused on sustaining existing hydropower assets rather than pursuing growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows strength with substantial cash reserves of CNY 563 million against modest total debt of CNY 118 million, resulting in a net cash position. This conservative financial structure provides liquidity buffer and financial flexibility despite current profitability challenges. The low debt level relative to cash indicates minimal financial risk.

Growth Trends And Dividend Policy

No dividend distribution occurred during the period, consistent with the loss-making position. Growth trends appear muted given the modest revenue base and current financial performance. The company's focus remains on stabilizing operations rather than pursuing aggressive expansion, with limited visible growth catalysts beyond potential operational improvements.

Valuation And Market Expectations

With a market capitalization of CNY 5.3 billion, the company trades at approximately 15 times revenue despite negative earnings. The low beta of 0.28 suggests the market perceives it as a defensive utility stock with limited correlation to broader market movements. Valuation appears to incorporate expectations of eventual profitability recovery rather than current earnings power.

Strategic Advantages And Outlook

The company benefits from renewable energy positioning in a market favoring clean power sources, with established hydroelectric assets providing operational foundation. Strategic challenges include improving profitability from current operations and potentially leveraging its net cash position for operational enhancements. The outlook depends on hydrological conditions, regulatory environment, and management's ability to return to sustainable profitability.

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