investorscraft@gmail.com

Intrinsic ValueChina Three Gorges Renewables (Group) Co.,Ltd. (600905.SS)

Previous Close$4.11
Intrinsic Value
Upside potential
Previous Close
$4.11

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

China Three Gorges Renewables operates as a major renewable energy power generation company, primarily generating and selling electricity from wind, solar, and hydropower assets. Its core revenue model is built on long-term power purchase agreements and market-based electricity sales, providing stable cash flows. The company also engages in strategic investment, project contracting, and technical consulting services, creating additional revenue streams and supporting its integrated development approach in the renewable utilities sector. As a subsidiary of the state-owned China Three Gorges Corporation, it benefits from strong government backing and extensive project experience. This positions it as a dominant player in China's rapidly expanding clean energy market, leveraging its scale and expertise to secure prime project sites and advance the national energy transition goals. The company's diversified renewable portfolio and technical capabilities provide a competitive edge in a sector driven by policy support and increasing demand for sustainable power.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 29.7 billion for the period, demonstrating strong top-line performance from its power generation activities. Net income reached CNY 6.11 billion, reflecting healthy profitability margins. Operating cash flow was substantial at CNY 18.9 billion, indicating efficient conversion of earnings into cash, though significant capital expenditures highlight ongoing investment in capacity expansion.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.21, representing the company's earnings power on a per-share basis. The substantial operating cash flow of CNY 18.9 billion significantly exceeded net income, indicating strong quality of earnings. However, aggressive capital investment of CNY 30.9 billion reflects the capital-intensive nature of renewable energy development and the company's growth-focused strategy.

Balance Sheet And Financial Health

The balance sheet shows total debt of CNY 157.6 billion against cash and equivalents of CNY 5.43 billion, indicating a leveraged financial structure typical for infrastructure-intensive utilities. The debt level supports the company's extensive project development while the moderate cash position provides liquidity for ongoing operations. The low beta of 0.197 suggests relative stability compared to the broader market.

Growth Trends And Dividend Policy

The company maintains a dividend policy with a payout of CNY 0.067 per share, providing income to shareholders while retaining capital for growth. The significant capital expenditure program indicates strong commitment to capacity expansion and market share growth in China's renewable energy sector, aligning with national carbon neutrality goals and increasing electricity demand.

Valuation And Market Expectations

With a market capitalization of approximately CNY 122.6 billion, the company trades at a valuation reflecting its position in the renewable energy transition. The market appears to price in continued growth potential supported by China's clean energy policies, while acknowledging the capital-intensive nature of the business and the associated debt levels required for expansion.

Strategic Advantages And Outlook

The company benefits from strong state backing, extensive project experience, and diversified renewable assets across wind, solar and hydro. Its strategic position within China's energy transition framework provides stable long-term growth prospects. The outlook remains positive given increasing renewable energy demand and supportive government policies, though execution on large-scale projects and debt management will be critical.

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