investorscraft@gmail.com

Intrinsic ValueBeijing Haohua Energy Resource Co., Ltd. (601101.SS)

Previous Close$8.03
Intrinsic Value
Upside potential
Previous Close
$8.03

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

Beijing Haohua Energy Resource operates as a specialized coal mining and processing company, focusing on the production and distribution of high-quality anthracite and thermal coal. As a subsidiary of Beijing Energy Group, the company leverages its strategic position within China's state-owned energy infrastructure to serve critical industrial sectors including metallurgy, electric power generation, and chemical manufacturing. Its integrated operations encompass the entire value chain from mining and washing to processing and export, ensuring product quality and supply chain control. The company maintains a niche position in the Chinese coal market by specializing in premium anthracite coal, which commands higher value due to its superior carbon content and industrial applications. This focused approach differentiates Haohua from broader thermal coal producers and provides some insulation from commodity price volatility through specialized customer relationships and long-term supply agreements with industrial consumers.

Revenue Profitability And Efficiency

The company generated CNY 9.14 billion in revenue with net income of CNY 1.04 billion, reflecting an 11.3% net profit margin. Strong operating cash flow of CNY 3.40 billion significantly exceeded capital expenditures of CNY 1.09 billion, indicating efficient cash generation from core operations. This cash flow performance demonstrates effective management of working capital and operational efficiency in a capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.72 reflects solid earnings power relative to the company's scale. The substantial operating cash flow generation of CNY 3.40 billion, nearly triple the net income figure, indicates high-quality earnings with strong cash conversion. This robust cash generation supports both ongoing capital investment requirements and potential shareholder returns through the established dividend policy.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with CNY 4.16 billion in cash and equivalents against total debt of CNY 6.10 billion. This conservative financial structure provides adequate coverage for interest obligations and operational needs. The balance sheet reflects typical characteristics of a capital-intensive mining operation with significant fixed assets supporting long-term production capacity.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.458, representing a 63.6% payout ratio based on EPS. This substantial distribution policy indicates management's confidence in sustainable cash generation. Growth appears focused on operational efficiency rather than aggressive expansion, given the moderate capital expenditure levels relative to operating cash flow.

Valuation And Market Expectations

With a market capitalization of CNY 10.50 billion, the company trades at approximately 10.1 times earnings and 1.15 times revenue. The low beta of 0.353 suggests the market perceives the stock as relatively defensive within the energy sector, possibly reflecting its specialized product focus and state-owned enterprise status rather than pure commodity exposure.

Strategic Advantages And Outlook

The company benefits from its position within the Beijing Energy Group ecosystem, providing stable offtake channels and operational support. Its specialization in high-quality anthracite coal offers some pricing power and customer loyalty advantages. The outlook remains tied to Chinese industrial demand and energy policies, though the specialized product mix provides some insulation from broader coal market dynamics.

Sources

Company financial statementsStock exchange disclosuresCorporate website information

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