investorscraft@gmail.com

Intrinsic ValueChina Energy Engineering Corporation Limited (601868.SS)

Previous Close$2.43
Intrinsic Value
Upside potential
Previous Close
$2.43

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 Energy Engineering Corporation Limited (CEEC) is a comprehensive service provider in the global energy and infrastructure sectors, operating as a key state-owned enterprise under China's SASAC. Its core revenue model is built on a diversified portfolio spanning five segments: survey, design, and consulting; construction and contracting; industrial manufacturing; investment and operation; and other businesses including logistics and financial services. The company serves a critical role in China's energy transition, offering integrated solutions from feasibility studies and engineering design to equipment manufacturing, EPC contracting, and long-term project operation and maintenance. CEEC holds a dominant market position in domestic thermal, hydro, and nuclear power projects, while aggressively expanding its international footprint and capabilities in renewable energy, smart grid technology, and ecological environmental protection. Its integrated 'invest-build-operate' model and extensive government ties provide a significant competitive moat, positioning it as a national champion executing China's strategic energy and infrastructure initiatives abroad through the Belt and Road Initiative.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 436.7 billion for the period, demonstrating its scale as a major contractor. However, net income of CNY 8.4 billion indicates relatively thin net margins of approximately 1.9%, which is characteristic of the capital-intensive engineering and construction industry. The operating cash flow of CNY 11.0 billion was positive but significantly lower than net income, suggesting potential working capital intensity from large-scale project advances and receivables.

Earnings Power And Capital Efficiency

CEEC's earnings power is reflected in its diluted EPS of CNY 0.19. The substantial capital expenditures of CNY -45.5 billion highlight the high capital intensity required for its investment and operation segment, which involves owning and developing energy assets. This significant outlay, far exceeding operating cash flow, indicates a strategy reliant on external financing to fund growth and expansion initiatives.

Balance Sheet And Financial Health

The balance sheet is characterized by a high degree of leverage, with total debt of CNY 290.3 billion significantly outweighing cash and equivalents of CNY 91.2 billion. This elevated debt level is typical for large-scale infrastructure developers and contractors that utilize project financing. The company's beta of 0.53 suggests a stock that is less volatile than the broader market, potentially reflecting its state-owned enterprise status.

Growth Trends And Dividend Policy

Growth is likely driven by China's ongoing investments in energy security and green transition, alongside international expansion. The company maintained a dividend policy, distributing CNY 0.0387 per share. The payout ratio appears conservative, aligning with the need to retain capital for reinvestment into large-scale infrastructure and energy projects.

Valuation And Market Expectations

With a market capitalization of approximately CNY 67.7 billion, the company trades at a price-to-earnings multiple derived from its current earnings and share count. The valuation likely incorporates expectations for continued state-backed contract awards and execution on China's strategic energy build-out, balanced against the sector's inherent low margins and high leverage.

Strategic Advantages And Outlook

CEEC's primary strategic advantages are its entrenched position as a national champion, integrated service offering, and government backing. The outlook is tied to global energy infrastructure demand, particularly in renewables and upgrading existing grids. Execution risk on large projects and exposure to geopolitical tensions are key factors to monitor alongside the broader macroeconomic environment in China.

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