investorscraft@gmail.com

Intrinsic ValueShenzhen Huakong Seg Co., Ltd. (000068.SZ)

Previous Close$3.49
Intrinsic Value
Upside potential
Previous Close
$3.49

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 Huakong Seg Co., Ltd. operates as a specialized environmental engineering and technology company focused on China's public utility and environmental protection sector. The company's core revenue model is built on providing integrated solutions for urban water management, primarily through sponge city construction, water engineering projects, and smart water infrastructure development. This encompasses a full service chain from initial consulting and design phases through to engineering construction and long-term operational management of water systems. Operating within the broader technology hardware and equipment sector, the company leverages its engineering expertise to address critical urban environmental challenges, including water pollution prevention and sustainable water resource management. Its market position is anchored in serving municipal and governmental clients with comprehensive environmental management services, while maintaining a secondary business line in graphite and carbon products. This dual focus allows Huakong Seg to participate in both infrastructure development and industrial materials markets, creating a somewhat diversified operational base within the environmental technology landscape.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.01 billion, achieving a net income of CNY 13.1 million, resulting in thin net margins. The diluted earnings per share stood at CNY 0.013, reflecting modest bottom-line performance relative to its revenue base. Operating cash flow generation was notably stronger at CNY 199.5 million, significantly exceeding net income and indicating reasonable cash conversion from operations, while capital expenditures remained minimal.

Earnings Power And Capital Efficiency

The company demonstrates adequate operating cash flow generation that substantially surpasses its reported net income, suggesting non-cash charges impacted profitability. With capital expenditures representing only a minor outflow, the business maintains a positive free cash flow profile. The modest EPS figure indicates that earnings power remains constrained relative to the outstanding share count, pointing to potential challenges in achieving scale efficiencies across its project-based operations.

Balance Sheet And Financial Health

Huakong Seg maintains a cash position of CNY 142.4 million against total debt of CNY 685.5 million, indicating a leveraged balance sheet structure. The debt load appears substantial relative to the company's equity base and operating profile. The financial health assessment would require further analysis of debt maturity profiles and interest coverage ratios, which are not available from the provided data.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings for operational needs and potential reinvestment. Growth trends must be assessed against historical performance data, which is not provided, making it difficult to evaluate the company's trajectory. The capital allocation strategy appears focused on business operations rather than shareholder returns through dividends at this stage.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.88 billion, the company trades at a significant premium to its reported revenue, suggesting market expectations for future growth or potential asset value not fully reflected in current financials. The negative beta of -0.04 indicates low correlation with broader market movements, which may reflect the company's specialized niche in environmental infrastructure projects dependent on government spending cycles.

Strategic Advantages And Outlook

The company's strategic position is tied to China's ongoing urbanization and environmental protection initiatives, particularly sponge city development and water management infrastructure. Its integrated service approach from design to operation could provide competitive advantages in securing government contracts. The outlook depends heavily on continued public investment in environmental infrastructure and the company's ability to improve profitability margins on its project portfolio while managing its debt structure.

Sources

Company FilingsShenzhen Stock Exchange

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