investorscraft@gmail.com

Intrinsic ValueShanxi Lu'an Environmental Energy Development Co., Ltd. (601699.SS)

Previous Close$13.63
Intrinsic Value
Upside potential
Previous Close
$13.63

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

Shanxi Lu'an Environmental Energy Development operates as a vertically integrated coal producer serving China's energy and industrial sectors. The company engages in raw coal mining, coal washing, and coal coke smelting, supplying thermal coal, clean coal, and specialized blends to power generation, coking, and steel industries. Its operations are concentrated in key production mines including Wuyang, Zhangcun, Wangzhuang, and Changcun, leveraging Shanxi province's rich coal reserves. The company has developed expertise in clean coal technology and coalbed methane utilization, positioning itself as an environmentally conscious operator within the traditional energy sector. As a subsidiary of Shanxi Lu'an Mining Industry Group, the company benefits from established infrastructure and regional market presence. Its integrated approach from extraction to processing provides cost advantages and quality control throughout the value chain, serving critical industrial customers in China's manufacturing ecosystem.

Revenue Profitability And Efficiency

The company generated CNY 35.85 billion in revenue with net income of CNY 2.45 billion, reflecting a net margin of approximately 6.8%. Operating cash flow stood at CNY 4.96 billion, demonstrating solid cash generation from core operations. The capital expenditure of CNY -12.99 billion indicates significant investment in maintaining and expanding production capacity, which is typical for capital-intensive mining operations.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.82 reflects the company's earnings capacity relative to its equity base. The substantial capital expenditure program, while reducing near-term cash positions, supports long-term production sustainability. The company maintains operational focus on cost-efficient mining and processing activities to maximize returns from its coal assets.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 12.58 billion in cash and equivalents against minimal total debt of CNY 799 million. This conservative debt structure provides financial flexibility and resilience against commodity price volatility. The low debt-to-equity ratio indicates a robust balance sheet capable of weathering industry cycles.

Growth Trends And Dividend Policy

The dividend per share of CNY 0.41 represents a 50% payout ratio based on EPS, indicating a shareholder-friendly distribution policy. The significant capital expenditure suggests ongoing investment in production capacity and operational efficiency, though growth prospects are inherently tied to coal demand trends and China's energy transition policies.

Valuation And Market Expectations

With a market capitalization of CNY 41.10 billion, the company trades at approximately 17 times earnings. The beta of 0.498 suggests lower volatility than the broader market, reflecting the defensive characteristics of essential energy commodities. Valuation metrics appear reasonable given the company's stable cash generation and strong balance sheet.

Strategic Advantages And Outlook

The company's strategic advantages include vertical integration, established mining assets, and clean technology initiatives. Its position within the Shanxi Lu'an Mining Group provides operational synergies and market access. The outlook remains dependent on China's energy policies, industrial demand, and the pace of transition to renewable alternatives while maintaining coal's role in energy security.

Sources

Company annual reportsStock exchange disclosuresFinancial market 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