investorscraft@gmail.com

Intrinsic ValueBohai Water Industry Co.,Ltd (000605.SZ)

Previous Close$7.13
Intrinsic Value
Upside potential
Previous Close
$7.13

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

Bohai Water Industry Co., Ltd. operates as a critical utility provider in China's regulated water sector, focusing on water supply and sewage treatment services. The company generates revenue through long-term contracts and regulated tariffs, providing essential infrastructure services to municipal and industrial customers in its operating regions. As a utility operator, Bohai Water benefits from predictable cash flows derived from monopolistic or semi-monopolistic market positions within its designated service territories. The company's operations are deeply integrated with regional development plans and environmental protection initiatives, positioning it as a key player in China's water resource management ecosystem. This sector context provides natural barriers to entry and stable demand, though growth is typically tied to regulatory approvals for tariff adjustments and regional expansion opportunities. The company's market position is characterized by its role as a regional utility serving specific geographic areas, with operations subject to government oversight and environmental compliance requirements typical of the utilities sector in China.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.76 billion for the period, demonstrating its substantial scale as a regional utility operator. However, net income of CNY 16.1 million indicates relatively thin profit margins, which is characteristic of regulated utility operations where pricing is often constrained by regulatory frameworks. Operating cash flow of CNY 254.7 million provides adequate coverage for ongoing operations, though capital-intensive nature of water infrastructure requires significant ongoing investment.

Earnings Power And Capital Efficiency

Bohai Water generated diluted EPS of CNY 0.0456, reflecting modest earnings power relative to its asset base. The company maintains substantial capital expenditure requirements of CNY 236.8 million, indicative of the infrastructure-intensive nature of water utility operations. This investment pattern is necessary for maintaining and expanding water treatment and distribution systems, though it pressures near-term profitability metrics.

Balance Sheet And Financial Health

The company's financial position shows cash reserves of CNY 462.1 million against total debt of CNY 2.43 billion, indicating significant leverage common in utility companies that finance infrastructure through debt. This capital structure reflects the long-lived nature of water assets and the stable cash flows that support debt servicing. The balance sheet strength is typical of regulated utilities with predictable revenue streams.

Growth Trends And Dividend Policy

Bohai Water maintains a dividend policy with a payout of CNY 0.02 per share, demonstrating commitment to shareholder returns despite modest earnings. Growth prospects are likely tied to regional development, regulatory tariff approvals, and potential expansion of service territories. The utility's growth trajectory is typically gradual, aligned with infrastructure development cycles and population growth in its operating regions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.62 billion, the company trades at valuations reflective of regulated utility characteristics. The beta of 0.348 indicates lower volatility compared to the broader market, consistent with defensive utility stocks. Market expectations appear to prioritize stability and dividend yield over aggressive growth, aligning with the company's sector profile.

Strategic Advantages And Outlook

The company's strategic position is strengthened by its essential service nature and regulatory protections, providing revenue stability. Future outlook depends on regulatory frameworks, environmental compliance requirements, and regional economic development. The utility faces ongoing challenges in balancing infrastructure investment needs with regulated pricing structures, while maintaining service quality and environmental standards in China's evolving water management landscape.

Sources

Company filingsShenzhen Stock Exchange data

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