investorscraft@gmail.com

Intrinsic ValueDatang International Power Generation Co., Ltd. (601991.SS)

Previous Close$3.78
Intrinsic Value
Upside potential
Previous Close
$3.78

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

Datang International Power Generation operates as a major state-owned power producer in China, generating electricity through a diversified portfolio including coal-fired, thermal, hydro, wind, nuclear, and solar sources. The company's core revenue model centers on selling electricity and heat to grid operators and industrial customers, supplemented by ancillary businesses in coal mining, trading, and power-related technical services. As a subsidiary of China Datang Corporation, it holds a strategically important position in China's energy security framework, operating critical infrastructure assets across multiple provinces. The company maintains significant market presence with 68.8 GW of installed capacity, positioning it among China's largest power generation enterprises. Its diversified energy mix reflects the national transition toward cleaner energy sources while maintaining reliable baseload capacity through coal and thermal assets. The company's integrated operations across power generation, fuel supply, and technical services create synergies that enhance its competitive positioning in China's regulated yet evolving electricity market.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 123.5 billion for the period, demonstrating its scale as a major power producer. Net income reached CNY 4.5 billion, resulting in a net margin of approximately 3.6%, reflecting the capital-intensive nature of power generation operations. Operating cash flow of CNY 26.1 billion indicates healthy cash generation from core operations, though significant capital expenditures of CNY 30.5 billion highlight the ongoing investment requirements for maintaining and expanding generation capacity.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.16 reflects the company's earnings capacity relative to its substantial equity base. The significant capital expenditure program, which exceeded operating cash flow, indicates aggressive investment in generation assets and potentially in energy transition projects. The company's scale provides operational efficiencies, though regulatory pricing mechanisms and fuel cost volatility inherently impact earnings power in the utilities sector.

Balance Sheet And Financial Health

The balance sheet shows total debt of CNY 159.5 billion against cash equivalents of CNY 7.7 billion, indicating substantial leverage typical for capital-intensive utilities. The debt load supports the company's extensive generation assets and infrastructure investments. As a state-owned enterprise, it likely benefits from supportive financing arrangements, though the high debt level requires careful management of interest coverage and refinancing risks.

Growth Trends And Dividend Policy

The company maintains a dividend policy with a payout of CNY 0.0621 per share, providing income to shareholders while retaining capital for ongoing investments. Growth is driven by China's expanding electricity demand and the energy transition, requiring continuous capacity additions and upgrades. The diversified generation mix positions the company to benefit from both conventional and renewable energy growth trends in the Chinese market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 59.2 billion, the company trades at a significant discount to its asset base, reflecting investor concerns about regulatory constraints, environmental policies, and leverage. The beta of 0.548 indicates lower volatility than the broader market, typical for regulated utilities. Valuation metrics suggest market expectations of moderate growth with stable, government-influenced returns.

Strategic Advantages And Outlook

The company's strategic advantages include its scale, diversified generation portfolio, and state ownership, providing operational stability and policy support. Its outlook is tied to China's energy transition, requiring balancing coal phase-down with renewable expansion. Regulatory frameworks, carbon policies, and electricity pricing mechanisms will significantly influence future profitability and investment returns in the evolving energy landscape.

Sources

Company financial reportsExchange 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