investorscraft@gmail.com

Intrinsic ValueChina National Nuclear Power Co., Ltd. (601985.SS)

Previous Close$8.61
Intrinsic Value
Upside potential
Previous Close
$8.61

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 National Nuclear Power Co., Ltd. is a dominant state-owned entity in China's independent power production sector, operating as a critical subsidiary of the China National Nuclear Corporation. Its core revenue model is built on the long-term investment, development, and operation of nuclear power plants, generating stable income through regulated electricity sales. The company also strategically invests in and manages a growing portfolio of clean energy assets, including substantial wind and photovoltaic power installations, diversifying its generation mix beyond its nuclear foundation. This positions it at the forefront of China's strategic shift towards low-carbon energy security, leveraging its unparalleled expertise and government backing to secure a pivotal role in the nation's power infrastructure. Its market position is characterized by significant barriers to entry, operational scale, and strategic importance, making it a cornerstone utility provider with a clear mandate to support national energy and environmental objectives.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 77.3 billion, demonstrating its significant scale in power generation. Profitability is solid, with net income reaching CNY 8.8 billion, translating to a diluted EPS of CNY 0.46. Strong operating cash flow of CNY 40.7 billion indicates highly efficient conversion of earnings into cash, which is critical for funding its capital-intensive operations and expansion plans in the utilities sector.

Earnings Power And Capital Efficiency

CNNP exhibits substantial earnings power, supported by the stable and predictable cash flows inherent to regulated nuclear and clean energy assets. The significant capital expenditures of CNY -90.7 billion reflect a period of aggressive investment in new capacity and project development. This high level of investment is typical for a utility in a growth phase, aiming to expand its generation fleet and secure future earnings streams.

Balance Sheet And Financial Health

The balance sheet is characterized by a substantial debt load of CNY 352.6 billion, which is typical for capital-intensive infrastructure developers. This is offset by a strong operating cash flow profile. Liquidity appears managed with cash and equivalents of CNY 19.7 billion. The company's status as a key state-owned enterprise likely provides stable access to financing, supporting its financial health despite the leverage.

Growth Trends And Dividend Policy

Growth is driven by strategic expansion in both nuclear and renewable energy capacity, aligning with national clean energy targets. The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.16. This balance reflects a commitment to funding ambitious growth projects while providing a stable income return to investors, characteristic of a mature utility with growth ambitions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 181.6 billion, the market valuation incorporates the company's stable cash flows, strategic importance, and growth trajectory in China's energy transition. A beta of 0.316 indicates the stock is perceived as less volatile than the broader market, which is consistent with its utility status and regulated, predictable business model.

Strategic Advantages And Outlook

CNNP's primary strategic advantages are its entrenched market position, state backing, and technical expertise in nuclear power. The outlook is positive, underpinned by China's long-term commitment to expanding nuclear and renewable energy to meet decarbonization goals. The company is well-positioned to be a primary beneficiary of these national strategic initiatives, ensuring sustained long-term growth.

Sources

Company DescriptionFinancial Data Provided

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