investorscraft@gmail.com

Intrinsic ValueJiaXing Gas Group Co., Ltd. (9908.HK)

Previous CloseHK$8.20
Intrinsic Value
Upside potential
Previous Close
HK$8.20

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

JiaXing Gas Group operates as a regulated natural gas utility serving the Jiaxing port and urban areas in China's Zhejiang province. The company's core revenue model centers on the distribution and sale of piped natural gas (PNG), liquefied natural gas (LNG), and liquefied petroleum gas (LPG) to both residential and commercial customers. As a regional monopoly operator, the business benefits from stable demand patterns driven by urban development and industrial activity within its licensed territory. Beyond gas sales, the company generates additional revenue streams through construction and installation services for pipeline networks, gas facility maintenance, and complementary activities including LNG transportation and property leasing. This diversified service approach enhances customer stickiness and creates multiple touchpoints within the local energy ecosystem. Operating in China's regulated utilities sector, JiaXing Gas maintains a defensive market position characterized by predictable cash flows and limited competitive pressures due to geographic exclusivity. The company's infrastructure investments support long-term regional energy needs while aligning with national policies promoting cleaner fuel adoption over coal.

Revenue Profitability And Efficiency

The company generated HKD 3.42 billion in revenue with net income of HKD 187.6 million, reflecting a net margin of approximately 5.5%. Operating cash flow of HKD 317.0 million demonstrates solid cash conversion from operations. Capital expenditures of HKD 156.5 million indicate ongoing infrastructure investments necessary for maintaining and expanding the gas distribution network.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 1.36 reflects the company's earnings capacity relative to its equity base. The substantial operating cash flow generation relative to net income indicates strong quality of earnings. The capital expenditure program appears focused on maintaining and expanding the essential gas distribution infrastructure required for future growth.

Balance Sheet And Financial Health

The company maintains HKD 297.4 million in cash against total debt of HKD 512.2 million, indicating moderate leverage. The balance sheet structure appears appropriate for a regulated utility with predictable cash flows. Financial health is supported by stable operational characteristics inherent to the gas distribution sector.

Growth Trends And Dividend Policy

The company distributed a dividend of HKD 0.4888 per share, representing a payout ratio of approximately 36% based on diluted EPS. This dividend policy demonstrates commitment to shareholder returns while retaining sufficient capital for infrastructure investments. Growth prospects are tied to regional economic development and natural gas adoption rates within its licensed territory.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.10 billion, the company trades at a P/E ratio of around 8.1x based on current earnings. The low beta of 0.006 suggests the market perceives this as a defensive utility stock with minimal correlation to broader market movements, reflecting its regulated, stable business model.

Strategic Advantages And Outlook

The company benefits from geographic exclusivity as a regulated gas utility, providing a defensive business model with predictable cash flows. Strategic positioning aligns with China's energy transition policies favoring cleaner fuels. Outlook remains stable due to essential service nature, though dependent on regional economic conditions and regulatory frameworks governing tariff structures.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket 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