investorscraft@gmail.com

Intrinsic ValueChina Southern Power Grid Energy Storage Co., Ltd. (600995.SS)

Previous Close$13.55
Intrinsic Value
Upside potential
Previous Close
$13.55

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 Southern Power Grid Energy Storage Co., Ltd. operates as a specialized hydroelectric power generation and distribution utility serving China's Yunnan province. The company maintains a vertically integrated business model encompassing power generation, grid infrastructure development, and regional electricity distribution services across Wenshan Prefecture. With approximately 110,000 kilowatts of generation capacity, the company leverages Yunnan's abundant water resources to provide renewable energy to industrial, commercial, and residential customers. Its strategic positioning within the China Southern Power Grid ecosystem provides stable offtake arrangements and regulatory protection as a critical regional infrastructure provider. The company's additional revenue streams from grid planning and construction services complement its core electricity sales, creating a diversified utility operation focused on reliable energy delivery in a growing regional economy. This integrated approach positions the company as an essential service provider with predictable cash flows and strategic importance to regional development.

Revenue Profitability And Efficiency

The company generated CNY 6.17 billion in revenue with strong profitability, achieving net income of CNY 1.13 billion representing an 18.2% net margin. Operating cash flow of CNY 3.86 billion significantly exceeded net income, indicating excellent cash conversion efficiency. The business demonstrates robust operational performance with healthy margins characteristic of regulated utility operations in the Chinese power sector.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.35 reflects solid earnings generation relative to the share base. The substantial capital expenditures of CNY -7.98 billion indicate significant ongoing investment in grid infrastructure and generation capacity expansion. This investment intensity suggests the company is prioritizing long-term asset development over immediate capital returns, typical of growth-oriented utility operators.

Balance Sheet And Financial Health

The balance sheet shows CNY 3.49 billion in cash against total debt of CNY 19.95 billion, indicating moderate leverage for a capital-intensive utility. The debt level supports infrastructure investments while maintaining operational flexibility. The company's regulated revenue streams provide stable cash flow to service debt obligations, supporting financial stability despite the leverage ratio.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy with a payout of CNY 0.10574 per share. The substantial capital investment program suggests focus on capacity expansion and grid modernization to support regional economic growth. This balanced approach combines current income distribution with strategic reinvestment for long-term value creation in China's evolving energy landscape.

Valuation And Market Expectations

With a market capitalization of CNY 37.55 billion, the company trades at approximately 6.1 times revenue and 33.3 times earnings. The beta of 0.568 indicates lower volatility than the broader market, consistent with regulated utility characteristics. This valuation reflects market expectations for stable, regulated returns with moderate growth prospects.

Strategic Advantages And Outlook

The company benefits from its strategic position within China's Southern Power Grid system and exclusive regional franchise. As China continues its energy transition, hydroelectric assets provide clean, renewable power with operational advantages. The company's integrated model and regional monopoly position provide defensive characteristics while supporting regional economic development initiatives.

Sources

Company financial statementsStock exchange disclosuresRegulatory filings

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