investorscraft@gmail.com

Intrinsic ValueXinjiang Hongtong Natural Gas Co., Ltd. (605169.SS)

Previous Close$13.78
Intrinsic Value
Upside potential
Previous Close
$13.78

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

Xinjiang Hongtong Natural Gas Co., Ltd. operates as a critical regional energy infrastructure provider within China's regulated utilities sector. The company's core business model centers on the integrated management of natural gas, encompassing the entire value chain from production and processing to storage, transportation, and final sales. It generates revenue by supplying liquefied natural gas (LNG) and compressed natural gas (CNG) to a diversified customer base that includes residential, commercial, and industrial end-users. This integrated approach provides a stable revenue stream, heavily influenced by regional energy demand and government-regulated pricing mechanisms. Operating from the resource-rich Xinjiang region, the company holds a strategically important position in supplying cleaner energy alternatives, supporting both local economic development and national energy transition goals. Its market position is inherently defensive, characterized by essential service provision and operation within a framework of stable, long-term demand, though it remains subject to regulatory oversight and regional economic conditions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.75 billion for the period. Profitability is evidenced by a net income of CNY 173.1 million, translating to a net margin of approximately 6.3%. Operating cash flow generation was strong at CNY 275.1 million, significantly covering capital expenditures and indicating healthy operational efficiency in its capital-intensive business.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.62, reflecting the firm's earnings power. Capital expenditure of CNY -157.5 million indicates ongoing investment in its gas infrastructure assets. The positive operating cash flow sufficiently covered these investments, demonstrating prudent capital allocation and the ability to fund growth internally.

Balance Sheet And Financial Health

The balance sheet appears robust with a substantial cash position of CNY 829.4 million against a modest total debt of CNY 167.1 million. This results in a net cash position, indicating very strong liquidity and a low-risk financial structure with significant capacity to withstand economic volatility or fund strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by declaring a dividend of CNY 0.25 per share. This payout, supported by strong cash generation, signifies a commitment to returning capital to investors while maintaining a conservative financial profile for potential organic growth within its regulated operating environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.15 billion, the market valuation implies certain growth and stability expectations. A beta of 0.97 suggests the stock's volatility is nearly in line with the broader market, reflecting its status as a regulated utility with predictable, though not explosive, growth prospects.

Strategic Advantages And Outlook

The firm's strategic advantages include its integrated operations and essential service role in a growing regional market. The outlook is tied to stable regional energy demand and China's policy push for cleaner fuels, positioning the company to benefit from long-term energy transition trends, albeit within a regulated pricing framework.

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