investorscraft@gmail.com

Intrinsic ValueDongfang Electric Corporation Limited (600875.SS)

Previous Close$24.85
Intrinsic Value
Upside potential
Previous Close
$24.85

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

Dongfang Electric Corporation Limited operates as a comprehensive power generation equipment manufacturer and engineering services provider, serving both domestic Chinese and international markets. The company operates through five distinct segments: Renewable Energy Equipment, Clean and Efficient Energy Equipment, Engineering and Trade, Modern Manufacturing Services, and Emerging Growth Industries. Its diverse product portfolio spans wind power, solar power, hydropower, nuclear power, gas power, and thermal power generation systems, positioning it as a full-spectrum energy solutions provider. The company maintains significant manufacturing scale with extensive capacity across hydro-generating units, steam turbine generators, wind power units, power station steam turbines, and power station boilers. As a subsidiary of the state-owned Dongfang Electric Corporation, it benefits from strong government relationships and policy support in China's strategic energy sector, particularly in the transition toward cleaner energy sources. The company leverages its engineering expertise to offer comprehensive contracting services to global energy operators, enhancing its revenue streams beyond pure equipment manufacturing.

Revenue Profitability And Efficiency

The company reported revenue of CNY 68.59 billion with net income of CNY 2.92 billion, representing a net margin of approximately 4.3%. Operating cash flow of CNY 10.06 billion significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 2.99 billion reflect ongoing investments in production capacity and technological advancement.

Earnings Power And Capital Efficiency

Dongfang Electric generated diluted EPS of CNY 0.94, demonstrating moderate earnings power relative to its asset base. The substantial operating cash flow generation relative to net income suggests effective working capital management. The company's diversified equipment portfolio across multiple energy segments provides stable earnings streams despite cyclical variations in specific energy markets.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 26.86 billion in cash and equivalents against total debt of CNY 2.66 billion, indicating minimal leverage and robust financial flexibility. This conservative capital structure provides significant capacity for strategic investments and weathering industry cycles without financial stress.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.403 per share, representing a payout ratio of approximately 43% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for growth initiatives in renewable and clean energy equipment, aligning with China's energy transition priorities.

Valuation And Market Expectations

With a market capitalization of CNY 59.33 billion, the company trades at approximately 20 times earnings. The low beta of 0.243 suggests the market perceives the stock as defensive relative to broader market movements, likely reflecting its stable government-backed business model and essential infrastructure role.

Strategic Advantages And Outlook

Dongfang Electric benefits from its comprehensive product range across traditional and renewable energy, positioning it to capitalize on China's energy transition. Its state-owned enterprise status provides competitive advantages in securing large infrastructure projects. The company's international engineering services offer growth diversification beyond domestic markets.

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