investorscraft@gmail.com

Intrinsic ValueJiangsu New Energy Development Co., Ltd. (603693.SS)

Previous Close$12.55
Intrinsic Value
Upside potential
Previous Close
$12.55

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

Jiangsu New Energy Development operates as a specialized renewable energy utility focused on the development, investment, and management of clean power generation assets across China. The company's core revenue model derives from long-term power purchase agreements and the sale of electricity generated from its diversified portfolio of wind, solar, and biomass power plants. As a subsidiary of Jiangsu Guoxin Investment Group, it benefits from provincial government support and strategic positioning within China's ambitious energy transition framework. The company further enhances its vertical integration through the design and manufacturing of offshore wind turbines and specialized engineering equipment, creating additional revenue streams while controlling project costs. Operating in the highly competitive renewable utilities sector, the company has established a strong regional presence in Jiangsu province, one of China's most economically developed regions with high energy demand. Its market position is strengthened by China's national carbon neutrality goals and ongoing policy support for renewable energy deployment, positioning the company to capitalize on the country's massive shift away from fossil fuels.

Revenue Profitability And Efficiency

The company generated CNY 2.10 billion in revenue with net income of CNY 416.9 million, achieving a healthy net profit margin of approximately 19.9%. Strong operating cash flow of CNY 989.5 million significantly exceeded net income, indicating high-quality earnings and efficient working capital management. Capital expenditures of CNY 877.4 million reflect ongoing investment in renewable energy infrastructure expansion.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.47 demonstrates solid earnings generation relative to the share base. The substantial operating cash flow coverage of capital expenditures (approximately 1.13x) indicates the company can fund growth investments from operational activities. This cash flow strength supports continued capacity expansion while maintaining financial flexibility.

Balance Sheet And Financial Health

The company maintains CNY 1.76 billion in cash against total debt of CNY 5.76 billion, resulting in a moderate leverage position typical for capital-intensive utilities. The liquidity position appears adequate with cash representing approximately 31% of total debt. The balance sheet structure reflects the long-term asset financing requirements of power generation projects.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.15, representing a payout ratio of approximately 32% based on diluted EPS. This balanced approach supports both reinvestment in growth projects and direct returns to investors, aligning with the capital-intensive nature of renewable energy development.

Valuation And Market Expectations

With a market capitalization of CNY 11.63 billion, the company trades at a P/E ratio of approximately 24.9 based on current earnings. The low beta of 0.287 suggests the market perceives the stock as defensive, likely reflecting the regulated nature of utility revenues and China's strong policy support for renewable energy.

Strategic Advantages And Outlook

The company benefits from vertical integration through equipment manufacturing and strong provincial government backing. China's continued emphasis on renewable energy expansion and carbon reduction targets provides favorable long-term tailwinds. Strategic positioning in offshore wind development represents a growth avenue given China's extensive coastline and growing offshore capacity ambitions.

Sources

Company financial statementsStock 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