investorscraft@gmail.com

Intrinsic ValueNingbo Energy Group Co.,Ltd. (600982.SS)

Previous Close$4.68
Intrinsic Value
Upside potential
Previous Close
$4.68

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

Ningbo Energy Group Co., Ltd. is a diversified energy utility operating primarily in China's regulated electric sector. Its core revenue model is built on the cogeneration of electricity and heat, utilizing a mix of coal-fired, gas-fired, and renewable energy power plants. The company generates income through the production and sale of electricity and thermal energy, supplemented by consulting services and the operation of urban energy infrastructure like charging piles. This positions it as an integrated energy solutions provider within its regional market. Beyond traditional power generation, the company has expanded into strategic adjacent areas including new energy development, bulk commodity and energy trading, financial leasing, and waterway transportation. This diversification aims to leverage its existing infrastructure and market knowledge to create additional revenue streams and hedge against regulatory changes in the power sector. Its market position is fundamentally that of a critical regional utility, providing essential services with a growing focus on transitioning its energy mix and modernizing infrastructure to align with national sustainability goals.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.24 billion for the period. Profitability was demonstrated with a net income of CNY 285 million, translating to a net margin of approximately 6.7%. Operating cash flow was robust at CNY 569 million, significantly exceeding capital expenditures, indicating healthy cash generation from core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.26, reflecting the company's earnings power. The significant investment in capital expenditures (CNY -568 million) highlights a focus on maintaining and potentially expanding its asset base, which is typical for capital-intensive utility operations requiring ongoing infrastructure investment.

Balance Sheet And Financial Health

The balance sheet shows a substantial debt load of CNY 5.84 billion against cash and equivalents of CNY 840 million, indicating a leveraged financial structure common in utilities that finance large-scale infrastructure. This necessitates careful management of cash flows to service debt obligations comfortably.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of CNY 0.15 per share. Future growth is likely tied to its strategic expansion into renewable energy and new urban infrastructure projects, aligning with broader national energy transition trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.25 billion, the market assigns a moderate valuation. The low beta of 0.242 suggests the stock is perceived as a defensive investment, less volatile than the broader market, which is typical for a regulated utility stock.

Strategic Advantages And Outlook

Its strategic advantage lies in its integrated operations and role as a essential regional service provider. The outlook is shaped by China's energy policy, with opportunities in renewable expansion but also exposure to regulatory changes and environmental mandates affecting its coal-fired assets.

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