investorscraft@gmail.com

Intrinsic ValueZhejiang Xinzhonggang Thermal Power Co., Ltd. (605162.SS)

Previous Close$9.21
Intrinsic Value
Upside potential
Previous Close
$9.21

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

Zhejiang Xinzhonggang Thermal Power Co., Ltd. operates as a specialized utility company within China's renewable energy sector, generating and distributing both electricity and thermal energy. Its core revenue model is built on long-term supply contracts and regulated tariffs, providing stable cash flows from essential energy services to industrial and residential customers in the Quzhou region. The company leverages its thermal power infrastructure to support regional energy security and grid stability, positioning itself as a critical local provider. While operating in a competitive market dominated by state-owned giants, it maintains a niche presence through reliable service delivery and regional focus. Its operations align with China's broader energy transition goals, though it remains primarily dependent on thermal generation rather than purely renewable sources. This market position offers defensive characteristics but requires ongoing adaptation to evolving environmental regulations and energy policies.

Revenue Profitability And Efficiency

The company reported revenue of CNY 871.6 million with net income of CNY 146.5 million, reflecting a net margin of approximately 16.8%. This indicates solid profitability within the regulated utility framework. Operating cash flow of CNY 286.2 million significantly exceeded net income, demonstrating strong cash conversion efficiency and the non-cash nature of certain expenses typical in capital-intensive industries.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.36 reflects the company's earnings capacity relative to its equity base. Capital expenditures of CNY 275.9 million were nearly fully covered by operating cash flow, indicating disciplined capital allocation. The company maintains adequate internal funding for necessary infrastructure investments without excessive external financing.

Balance Sheet And Financial Health

The balance sheet shows conservative leverage with total debt of CNY 362.6 million against cash holdings of CNY 371.4 million, resulting in a net cash position. This strong liquidity profile provides financial flexibility and resilience against operational volatility. The low debt level is appropriate for a regulated utility with predictable cash flows.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.18, representing a 50% payout ratio based on EPS. This balanced policy returns capital to investors while retaining earnings for operational needs. Growth appears measured, focusing on stable utility operations rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of CNY 3.59 billion, the company trades at approximately 24.5 times earnings and 4.1 times revenue. The low beta of 0.425 reflects the defensive characteristics typical of utility stocks, indicating lower volatility compared to the broader market and investor expectations of stable, predictable returns.

Strategic Advantages And Outlook

The company's strategic advantage lies in its essential service role and regional monopoly characteristics within its operating territory. Its financial conservatism provides stability amid energy transition uncertainties. The outlook remains stable given regulated returns, though long-term prospects depend on adaptation to China's evolving energy policies and potential shifts toward cleaner generation technologies.

Sources

Company financial reportsShanghai 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