investorscraft@gmail.com

Intrinsic ValueHunan Chendian International Development co.,ltd (600969.SS)

Previous Close$11.81
Intrinsic Value
Upside potential
Previous Close
$11.81

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

Hunan Chendian International Development operates as a diversified utility company primarily serving China's Hunan province through three core segments: power supply, urban water distribution, and industrial gas production. The company leverages regional infrastructure assets to provide essential services to municipal and industrial customers, creating a stable revenue base through regulated and contractual arrangements. Its strategic positioning in basic utilities provides defensive characteristics against economic cycles while maintaining critical infrastructure status. The company further enhances its utility portfolio through small and medium-sized hydropower development, leveraging renewable energy capabilities, and offers supplementary exchange and information consulting services. This diversified approach across multiple utility segments allows for operational synergies and risk mitigation while maintaining a focused regional presence in China's growing utility market.

Revenue Profitability And Efficiency

The company generated CNY 4.29 billion in revenue for the period but reported a net loss of CNY 36.3 million, indicating margin pressure despite substantial top-line performance. Operating cash flow remained robust at CNY 1.26 billion, significantly exceeding capital expenditures of CNY 388 million, demonstrating strong cash generation from core utility operations despite the reported accounting loss.

Earnings Power And Capital Efficiency

Despite negative earnings per share of CNY -0.098, the company maintains substantial operating cash flow generation capability, suggesting non-cash charges may be impacting reported profitability. The significant disparity between operating cash flow and net income indicates strong underlying cash earnings power from utility operations that exceeds accounting measures of performance.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with CNY 1.63 billion in cash and equivalents, though total debt of CNY 6.95 billion presents substantial leverage. The utility nature of assets typically supports higher debt levels, but the debt-to-equity structure warrants monitoring given the current profitability challenges and capital-intensive industry characteristics.

Growth Trends And Dividend Policy

No dividend distribution occurred during the period, consistent with the reported net loss position. Growth appears constrained by profitability challenges, though the essential nature of utility services provides baseline revenue stability. Future expansion likely depends on regulatory approvals and infrastructure investment cycles rather than organic market growth.

Valuation And Market Expectations

With a market capitalization of CNY 2.69 billion, the company trades at a significant discount to revenue, reflecting market concerns about profitability and leverage. The low beta of 0.289 indicates defensive characteristics typical of utility stocks, though current valuation suggests investor skepticism about near-term earnings recovery and debt management capabilities.

Strategic Advantages And Outlook

The company benefits from essential service provision in regulated markets, providing revenue stability despite profitability challenges. Strategic focus should address operational efficiency and debt management to improve returns. Regional utility demand growth and infrastructure modernization opportunities present potential recovery pathways if operational improvements can be implemented effectively.

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