investorscraft@gmail.com

Intrinsic ValueAnhui Hengyuan Coal-Electricity Group Co., Ltd. (600971.SS)

Previous Close$6.92
Intrinsic Value
Upside potential
Previous Close
$6.92

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

Anhui Hengyuan Coal-Electricity Group operates as a vertically integrated coal producer in China's energy sector, specializing in the mining, processing, washing, and distribution of various coal grades including lean coal, coking coal, and anthracite. The company serves diverse industrial customers across electric power generation, metallurgy, petrochemicals, building materials, and coking industries, leveraging its strategic location in Anhui province with access to key industrial regions. As a subsidiary of Anhui Province Wanbei Coal-Electricity Group, it benefits from established infrastructure and regional market presence, positioning itself as a reliable supplier in China's coal value chain while navigating evolving environmental regulations and energy transition trends affecting the traditional coal sector.

Revenue Profitability And Efficiency

The company generated CNY 6.97 billion in revenue with net income of CNY 1.07 billion, demonstrating solid profitability margins in the coal sector. Operating cash flow of CNY 1.38 billion significantly exceeded capital expenditures of CNY 1.03 billion, indicating strong cash generation efficiency from core operations. The business maintains effective cost control and operational execution despite cyclical commodity pricing pressures.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.89 reflects substantial earnings power relative to the company's market capitalization. The significant operating cash flow generation compared to capital investment requirements suggests high capital efficiency in converting investments into cash returns. The business demonstrates ability to generate substantial returns on invested capital in its core coal operations.

Balance Sheet And Financial Health

The company maintains a robust financial position with CNY 5.41 billion in cash and equivalents against total debt of CNY 1.29 billion, indicating strong liquidity and low leverage. The substantial cash reserves provide financial flexibility to withstand commodity cycles and fund strategic initiatives while maintaining conservative debt levels relative to industry peers.

Growth Trends And Dividend Policy

The dividend per share of CNY 0.47 represents a meaningful payout ratio, reflecting management's commitment to shareholder returns. While specific growth rates are not provided, the company's capital allocation strategy balances reinvestment in operations with direct returns to investors. The dividend policy appears sustainable given strong cash generation and conservative financial structure.

Valuation And Market Expectations

With a market capitalization of CNY 8.15 billion, the company trades at approximately 7.6 times earnings, reflecting market expectations aligned with the coal sector's cyclical nature. The low beta of 0.44 suggests relative stability compared to broader market volatility, indicating investor perception of defensive characteristics despite operating in a commodity business subject to regulatory and environmental pressures.

Strategic Advantages And Outlook

The company benefits from vertical integration, established customer relationships, and parent company support within China's energy infrastructure. However, it faces challenges from environmental regulations and energy transition trends affecting long-term coal demand. Strategic positioning within industrial supply chains and operational efficiency provide competitive advantages, though the outlook remains tied to China's energy policy and industrial activity levels.

Sources

Company financial statementsStock 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