investorscraft@gmail.com

Intrinsic ValueSDIC Power Holdings Co., Ltd. (600886.SS)

Previous Close$12.75
Intrinsic Value
Upside potential
Previous Close
$12.75

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

SDIC Power Holdings Co., Ltd. is a major state-owned power generation enterprise in China, operating within the renewable utilities sector. Its core revenue model is built on selling electricity generated from a diversified portfolio of energy sources to the national grid. The company's operations are strategically significant, contributing to China's energy security and its transition towards a lower-carbon economy, while benefiting from the stability of long-term power purchase agreements and regulated tariffs. With an installed capacity exceeding 36 million kilowatts, SDIC Power maintains a robust market position. Its generation mix is notably balanced, featuring substantial hydropower assets providing base-load stability, complemented by growing wind and solar portfolios that align with national green energy policies. This diversification mitigates fuel price volatility and positions the company to capitalize on the ongoing energy transition. Its status as a subsidiary of State Development & Investment Corp. (SDIC) provides a strong foundation, ensuring access to capital and project development opportunities, solidifying its role as a key player in China's power infrastructure.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 57.8 billion for the period. Profitability was strong, with net income reaching CNY 6.64 billion, translating to a healthy net margin. Operating cash flow generation was substantial at CNY 24.7 billion, significantly exceeding capital expenditures, indicating efficient conversion of earnings into cash and strong underlying operational performance.

Earnings Power And Capital Efficiency

SDIC Power demonstrates solid earnings power, with diluted EPS of CNY 0.87. The significant gap between strong operating cash flow (CNY 24.7 billion) and high capital expenditures (CNY -21.8 billion) reflects the capital-intensive nature of power generation but also the company's ability to fund its growth investments largely from its own cash generation, a hallmark of an efficient utility model.

Balance Sheet And Financial Health

The balance sheet is characterized by a substantial debt load of CNY 156.3 billion, which is typical for capital-intensive utilities funding generation assets. This is partially offset by a cash position of CNY 10.2 billion. The company's low beta of 0.11 suggests the market perceives its financial risk as stable, likely due to its regulated or semi-regulated revenue streams.

Growth Trends And Dividend Policy

Growth is driven by capacity expansion, particularly in renewables like wind and solar. The company maintains a shareholder-friendly dividend policy, distributing CNY 0.4565 per share. This payout represents a solid portion of earnings, reflecting a commitment to returning capital to investors while retaining sufficient funds for reinvestment in its development projects.

Valuation And Market Expectations

With a market capitalization of approximately CNY 110.1 billion, the market valuation implies certain growth and profitability expectations. The low beta indicates the stock is priced as a defensive, low-volatility investment, likely reflecting expectations of stable, regulated returns rather than explosive growth, which is consistent with its utility sector profile.

Strategic Advantages And Outlook

Key strategic advantages include its scale, diversified generation mix, and backing by a major state-owned enterprise. The outlook is tied to China's energy policy, with opportunities in the continued build-out of renewable capacity to meet decarbonization goals, though this must be balanced against regulatory changes and the capital demands of such expansion.

Sources

Company DescriptionProvided Financial Data

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