investorscraft@gmail.com

Intrinsic ValueNingxia Jiaze Renewables Corporation Limited (601619.SS)

Previous Close$5.77
Intrinsic Value
Upside potential
Previous Close
$5.77

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

Ningxia Jiaze Renewables operates as a specialized renewable energy utility company focused on developing, constructing, and operating clean power generation assets across China's rapidly expanding green energy sector. The company's core revenue model centers on long-term power purchase agreements and feed-in tariffs for electricity generated from its diversified portfolio of wind farms, photovoltaic solar installations, and innovative micro-grid projects. Operating within China's strategic push for carbon neutrality, Jiaze leverages its regional expertise in Ningxia Province—a area rich in renewable resources—to establish a competitive position in the fragmented but growing renewable utilities market. The company's integrated approach from project development through operational management creates stable cash flows while positioning it to benefit from national energy transition policies and increasing demand for clean electricity across industrial and residential sectors.

Revenue Profitability And Efficiency

The company generated CNY 2.42 billion in revenue with strong profitability, achieving net income of CNY 630 million representing a 26% net margin. Operating cash flow of CNY 1.79 billion significantly exceeded net income, indicating high-quality earnings from power generation operations. The substantial capital expenditures of CNY 1.29 billion reflect ongoing investment in expanding renewable energy capacity to capture market growth opportunities.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.25 demonstrates solid earnings generation from the existing asset base. The company maintains robust operating cash flow coverage of capital investments, though high debt levels suggest leveraged growth strategy. The renewable energy model typically requires significant upfront capital but delivers stable long-term returns through predictable power generation revenues.

Balance Sheet And Financial Health

The balance sheet shows CNY 422 million in cash against substantial total debt of CNY 6.97 billion, indicating a leveraged capital structure common in infrastructure-intensive utilities. Debt levels appear manageable given the stable cash flow generation from operational power projects, though interest coverage and refinancing risks require monitoring given the capital-intensive nature of renewable energy expansion.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.11, representing a 44% payout ratio based on current EPS. This balanced capital allocation strategy supports both growth investments through retained earnings and returns to shareholders, aligning with utilities sector norms while accommodating expansion needs in China's rapidly growing renewable energy market.

Valuation And Market Expectations

With a market capitalization of CNY 11.34 billion, the company trades at approximately 18 times earnings and 4.7 times revenue. The beta of 0.44 suggests lower volatility than the broader market, typical for regulated utilities. Valuation multiples reflect expectations for steady growth supported by China's renewable energy transition policies and the company's project pipeline development.

Strategic Advantages And Outlook

The company benefits from strategic positioning in China's renewable energy sector with government policy support for clean energy transition. Its diversified project portfolio across wind and solar technologies provides operational stability. The outlook remains positive given China's carbon neutrality goals, though competition and regulatory changes represent ongoing considerations for future growth and profitability.

Sources

Company financial reportsStock 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