investorscraft@gmail.com

Intrinsic ValueShenwu Energy Saving Co., Ltd. (000820.SZ)

Previous Close$3.91
Intrinsic Value
Upside potential
Previous Close
$3.91

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

Shenwu Energy Saving Co., Ltd. operates as a specialized technical solution provider and engineering contractor focused on industrial energy conservation, environmental remediation, and resource utilization within China's heavy industries. The company generates revenue by offering proprietary technologies and turnkey engineering services for treating and recovering solid wastes, dust, and smelting slags, primarily serving the steel and non-ferrous metals sectors. This positions Shenwu at the intersection of industrial efficiency and environmental compliance, addressing critical waste management challenges while promoting circular economy principles. Its market position is niche yet strategically important, capitalizing on China's stringent environmental regulations and the ongoing modernization of its industrial base. The company's expertise in metallurgical byproduct recovery provides a competitive edge in serving large industrial clients seeking to minimize environmental impact and extract value from waste streams. As a domestic player, Shenwu competes in a specialized segment of China's growing industrial environmental services market, where technical capability and regulatory knowledge are key differentiators.

Revenue Profitability And Efficiency

For FY 2024, Shenwu reported revenue of approximately CNY 123 million but experienced a net loss of CNY -22.1 million, resulting in negative diluted EPS of -CNY 0.0347. The company's operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -43.2 million, significantly exceeding the net loss. Capital expenditures were minimal at CNY -0.2 million, suggesting limited investment in growth assets during the period. The revenue base, while modest, indicates ongoing project activity despite the profitability challenges facing the business.

Earnings Power And Capital Efficiency

Shenwu's current earnings power is constrained, with the net loss reflecting operational challenges or potentially lower-margin project execution. The negative operating cash flow, substantially larger than the accounting loss, indicates working capital absorption or timing differences in project payments. With minimal capital expenditures, the company appears to be operating with existing capacity rather than expanding its asset base. The capital efficiency metrics suggest the business requires improved project profitability and cash conversion to sustain operations effectively.

Balance Sheet And Financial Health

The company maintains a conservative debt level with total debt of CNY 16.0 million against cash and equivalents of CNY 7.6 million. This results in modest net debt of approximately CNY 8.4 million. The balance sheet structure appears relatively lean, though the negative operating cash flow raises concerns about liquidity sustainability. The financial health is adequate in terms of leverage but requires monitoring given the cash flow generation challenges evident in the reporting period.

Growth Trends And Dividend Policy

Current financial metrics do not indicate robust growth, with the company focused on maintaining operations amid profitability challenges. The dividend policy is conservative, with no dividend distribution recorded for the period, consistent with the net loss position. Growth prospects likely depend on securing new contracts with improved margins and enhancing operational efficiency to return to profitability. The company's specialization in industrial environmental services positions it in a regulatory-driven market with potential for recovery.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.73 billion, the market appears to be valuing Shenwu beyond its current financial performance, potentially reflecting expectations for future contract wins or regulatory tailwinds in China's environmental sector. The beta of 1.187 indicates higher volatility than the market average, suggesting investor perception of elevated risk relative to the company's current operational scale and profitability challenges.

Strategic Advantages And Outlook

Shenwu's strategic advantage lies in its specialized expertise in industrial waste treatment and energy conservation, serving essential environmental needs in China's heavy industry sectors. The outlook depends on the company's ability to secure profitable contracts while managing operational costs effectively. Regulatory emphasis on environmental compliance in China provides a supportive backdrop, though execution risks remain significant. Success will require demonstrating sustainable project economics and improved cash flow generation to support long-term viability in this specialized market segment.

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