investorscraft@gmail.com

Intrinsic ValueShenzhen Ecobeauty Co., Ltd. (000010.SZ)

Previous Close$3.41
Intrinsic Value
Upside potential
Previous Close
$3.41

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

Shenzhen Ecobeauty Co., Ltd. operates as a diversified civil engineering and construction contractor specializing in infrastructure development across China. The company generates revenue through project-based contracts for municipal public works, landscape architecture, and specialized engineering services including tunnels, highways, and railways. Its service portfolio extends to water conservancy, environmental protection, and urban lighting projects, positioning it within the competitive industrials sector. The firm has expanded into cultural tourism, health, and elderly care project construction, diversifying beyond traditional infrastructure. With operations spanning Anhui, Hainan, Zhejiang, Beijing, and Tianjin, Ecobeauty leverages regional development initiatives. The company targets government and民生 (people's livelihood) projects, capitalizing on public infrastructure spending. Its market position reflects a mid-tier contractor focused on niche engineering segments rather than large-scale national projects, navigating China's evolving urban and rural development landscape.

Revenue Profitability And Efficiency

For FY2024, the company reported revenue of CNY 842.2 million with net income of CNY 17.6 million, translating to a net margin of approximately 2.1%. Operating cash flow was positive at CNY 68.9 million, significantly exceeding capital expenditures of just CNY 0.3 million. This indicates efficient cash generation from operations relative to minimal reinvestment requirements. The modest capital spending suggests the business operates with light asset intensity, typical of project-based engineering services.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.0153, reflecting modest earnings power given the company's scale. The substantial operating cash flow relative to net income suggests quality earnings with minimal non-cash adjustments. The minimal capital expenditure requirement indicates high capital efficiency, as the business model doesn't demand significant fixed asset investments. This operational structure allows for potential scalability without proportional capital intensity.

Balance Sheet And Financial Health

The company maintains a conservative financial position with cash and equivalents of CNY 90.5 million against total debt of CNY 184.1 million. The net debt position of approximately CNY 93.6 million appears manageable relative to the company's market capitalization. The balance sheet structure reflects a typical engineering contractor with moderate leverage, though specific liquidity ratios cannot be calculated without current liability data.

Growth Trends And Dividend Policy

No dividend was distributed for FY2024, consistent with a retention policy that prioritizes reinvestment in business operations. The company's growth trajectory appears focused on operational expansion rather than shareholder returns through distributions. Without multi-year financial data, sustained growth trends cannot be definitively assessed, though the current revenue base suggests a small to mid-cap operator in China's construction sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.79 billion, the company trades at significant multiples relative to current financial metrics, suggesting market expectations for future growth. The price-to-earnings ratio is elevated, potentially reflecting anticipation of contract wins or sector recovery. The beta of 0.336 indicates lower volatility than the broader market, possibly due to its niche positioning and government project exposure.

Strategic Advantages And Outlook

Ecobeauty's strategic advantage lies in its diversified project portfolio across municipal, environmental, and cultural infrastructure. Its involvement in government-backed people's livelihood projects provides revenue stability amid economic cycles. The outlook depends on China's continued infrastructure investment, particularly in environmental protection and rural development. Challenges include intense competition and potential margin pressure in the engineering sector, requiring disciplined project selection and execution to maintain profitability.

Sources

Company financial reportsShenzhen 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