investorscraft@gmail.com

Intrinsic ValueChina Shenhua Energy Company Limited (601088.SS)

Previous Close$41.93
Intrinsic Value
Upside potential
Previous Close
$41.93

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 Shenhua Energy operates as a fully integrated energy conglomerate, dominating the Chinese coal sector with a formidable business model spanning mining, power generation, and logistics. Its core revenue is derived from the production and sale of thermal coal, primarily to power plants and industrial users, supplemented by significant earnings from its owned power generation fleet. The company's extensive vertical integration, controlling its entire supply chain from mine-mouth to port via proprietary railways and shipping, provides a critical cost advantage and operational resilience. This unique structure, coupled with its status as a subsidiary of the state-owned China Energy Investment Corporation, cements its position as a national champion and a low-cost producer in a strategically vital industry. Shenhua's scale, with massive recoverable reserves, ensures its enduring role in securing China's energy base load, even amid the broader energy transition.

Revenue Profitability And Efficiency

The company demonstrates robust financial performance with revenue of CNY 338.4 billion and a high net income margin of approximately 18.4%. Strong operating cash flow of CNY 93.3 billion significantly exceeds capital expenditures, indicating excellent conversion of earnings into cash and a high degree of operational efficiency inherent to its integrated business model.

Earnings Power And Capital Efficiency

Shenhua exhibits formidable earnings power, generating CNY 62.4 billion in net income and a diluted EPS of CNY 3.14. The substantial operating cash flow underscores its ability to fund growth and return capital to shareholders without excessive reliance on external financing, highlighting superior capital efficiency across its vast asset base.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a massive cash position of CNY 142.4 billion that dwarfs its total debt of CNY 31.0 billion. This results in a significant net cash position, providing immense financial flexibility and a very low-risk profile to navigate commodity cycles and economic uncertainty.

Growth Trends And Dividend Policy

While its core coal business is mature, growth is pursued through its power segment and operational efficiency. The company maintains a highly shareholder-friendly dividend policy, evidenced by a generous payout of CNY 2.26 per share, offering an attractive yield supported by its powerful cash generation.

Valuation And Market Expectations

Trading at a market capitalization of approximately CNY 758.8 billion, the market valuation appears to reflect the company's stable cash flows and defensive characteristics, as indicated by a low beta of 0.45. This suggests investors price it as a resilient cash-generating entity rather than a high-growth story.

Strategic Advantages And Outlook

Shenhua's key strategic advantages are its unparalleled vertical integration and state-backed status, ensuring cost leadership and operational security. The outlook remains stable, underpinned by its essential role in China's energy infrastructure, though long-term prospects are intertwined with the national energy transition policy and decarbonization goals.

Sources

Company Annual ReportPublic Financial Disclosures

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