investorscraft@gmail.com

Intrinsic ValueChina Suntien Green Energy Corporation Limited (600956.SS)

Previous Close$7.61
Intrinsic Value
Upside potential
Previous Close
$7.61

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 Suntien Green Energy operates as a diversified clean energy utility in Mainland China, strategically positioned across natural gas distribution and renewable power generation. The company's core revenue model integrates three synergistic segments: natural gas sales and pipeline services, wind and solar power generation for grid distribution, and supplementary property and consultancy services. As a significant regional player, Suntien leverages its extensive infrastructure network including over 7 long-distance pipelines and 31 urban gas projects to secure stable contracted revenues while expanding its renewable portfolio. The company's market position benefits from China's energy transition policies, positioning it to capitalize on growing demand for cleaner energy alternatives. With 5.67 GW of consolidated wind capacity and additional solar assets, Suntien maintains a balanced energy mix that mitigates commodity price volatility while supporting national decarbonization goals through its dual-fuel strategy.

Revenue Profitability And Efficiency

The company generated CNY 21.37 billion in revenue with net income of CNY 1.67 billion, reflecting a net margin of approximately 7.8%. Operating cash flow of CNY 3.72 billion supported operational needs, though significant capital expenditures of CNY 7.53 billion indicate ongoing investment in infrastructure expansion and renewable energy projects to drive future growth.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.40 demonstrates moderate earnings power relative to the capital-intensive nature of utility operations. The substantial capital expenditure program reflects strategic investments in renewable energy infrastructure, which should enhance long-term earnings capacity through increased generation assets and operational scale.

Balance Sheet And Financial Health

The company maintains CNY 3.06 billion in cash against total debt of CNY 46.89 billion, indicating leveraged financing for infrastructure development typical of utility companies. The debt load supports asset expansion but requires careful management of cash flows to service obligations while funding ongoing capital projects.

Growth Trends And Dividend Policy

Suntien demonstrates commitment to shareholder returns with a dividend per share of CNY 0.21, representing a payout ratio of approximately 52.5% based on current EPS. Growth is driven by China's clean energy transition, with investments focused on expanding renewable capacity and natural gas distribution networks to capture market opportunities.

Valuation And Market Expectations

With a market capitalization of CNY 26.22 billion and beta of 0.80, the company trades at approximately 15.7 times earnings, reflecting utility-like valuation multiples. The moderate beta suggests relative stability compared to broader market movements, consistent with regulated utility characteristics.

Strategic Advantages And Outlook

Suntien benefits from strategic positioning in China's energy transition, with diversified assets across natural gas and renewables providing revenue stability. The company's extensive infrastructure network and growing renewable portfolio position it to capitalize on policy support for clean energy, though execution depends on effective capital allocation and regulatory developments.

Sources

Company description and financial data providedTypical sources for Chinese utilities: Annual reports, SSE disclosuresOperational metrics as of December 2021

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