investorscraft@gmail.com

Intrinsic ValueJiangxi Jovo Energy Co., Ltd (605090.SS)

Previous Close$45.19
Intrinsic Value
Upside potential
Previous Close
$45.19

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

Jiangxi Jovo Energy Co., Ltd. operates as a specialized clean energy service provider within China's oil and gas midstream sector, focusing on the procurement, trading, and distribution of liquefied petroleum gas (LPG), methanol, liquefied natural gas (LNG), and dimethyl ether (DME). The company's core revenue model is built on commodity trading margins and the operation of a network of twenty natural gas vehicle fueling stations, positioning it at the intersection of energy logistics and retail consumer services. This dual approach allows Jovo Energy to capture value across the supply chain, from wholesale energy sourcing to direct sales at the pump, catering to both industrial clients and the growing market for cleaner transportation fuels. Its established presence since 1990 provides a foundational market position, though it operates in a highly competitive landscape dominated by larger state-owned enterprises, requiring a focus on regional strength and operational efficiency to maintain its niche.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 22.05 billion for the period, demonstrating significant scale in its trading operations. Net income reached CNY 1.68 billion, indicating healthy profitability from its core activities. Strong operating cash flow of CNY 2.05 billion supports the sustainability of its business model and its ability to fund operations internally.

Earnings Power And Capital Efficiency

Jovo Energy exhibits solid earnings power, with diluted EPS of CNY 2.47. The company is investing heavily for future growth, as evidenced by capital expenditures of CNY -2.76 billion, which significantly exceeded its operating cash flow. This indicates a strategic allocation of capital towards expanding its asset base and operational capacity.

Balance Sheet And Financial Health

The balance sheet reflects a strong liquidity position with cash and equivalents of CNY 5.86 billion. Total debt stands at CNY 3.64 billion, resulting in a conservative net cash position. This low leverage provides financial flexibility and a cushion against commodity price volatility inherent in the energy sector.

Growth Trends And Dividend Policy

The substantial capital expenditure suggests an aggressive growth strategy, likely focused on expanding its station network and trading capabilities. The company maintains a shareholder-friendly approach, distributing a dividend of CNY 1.23 per share, which signals confidence in its stable cash generation and commitment to returning capital.

Valuation And Market Expectations

With a market capitalization of approximately CNY 20.88 billion, the market values the company at a significant multiple to its earnings. A beta of 0.36 indicates the stock is perceived as less volatile than the broader market, likely reflecting its stable midstream operations and defensive characteristics.

Strategic Advantages And Outlook

Jovo Energy's strategic advantages include its established logistics network, diversified product portfolio, and focus on the growing clean energy transition in China. The outlook is tied to China's energy demand and policy support for cleaner fuels, though the company faces execution risk on its capex program and exposure to commodity price swings.

Sources

Company Annual ReportShanghai Stock Exchange 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