investorscraft@gmail.com

Intrinsic ValueCEVIA Enviro Inc. (000885.SZ)

Previous Close$14.10
Intrinsic Value
Upside potential
Previous Close
$14.10

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

CEVIA Enviro Inc. operates as a diversified industrial conglomerate with a core focus on environmental infrastructure and building materials in China. The company generates revenue through two primary segments: cement production and environmental services. Its cement business involves manufacturing and distributing clinker, cement, and related construction materials, serving China's substantial infrastructure development needs. The environmental services division represents the company's strategic growth vector, encompassing comprehensive waste management solutions including domestic waste incineration with power generation, specialized treatment of food waste, sludge, medical waste, and hazardous materials. This segment also includes environmental sanitation services like garbage classification and collection, water treatment operations for supply and sewage, and the management of toll expressways. Operating since 1998 and headquartered in Zhengzhou City, CEVIA Enviro positions itself at the intersection of traditional industrial production and China's growing environmental sustainability sector. The company leverages its integrated approach to secure municipal contracts and long-term operation and management projects, creating a recurring revenue stream alongside its cyclical cement operations. This dual-focused model aims to balance stable utility-like cash flows from environmental projects with the volume-driven economics of construction materials.

Revenue Profitability And Efficiency

For the fiscal year, CEVIA Enviro reported revenue of CNY 6.61 billion, achieving net income of CNY 1.14 billion, translating to a robust net margin of approximately 17.3%. The company generated operating cash flow of CNY 1.08 billion, though this was substantially offset by capital expenditures of CNY 1.14 billion, indicating significant ongoing investment in its environmental infrastructure assets. The diluted earnings per share stood at CNY 1.78, reflecting efficient earnings generation relative to its share count.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power with its current operational scale, though capital efficiency metrics are influenced by its capital-intensive business model. The substantial capital expenditure program, which nearly matched operating cash flow, reflects the company's strategic focus on expanding its environmental infrastructure portfolio. This investment pattern is characteristic of companies transitioning toward asset-heavy, utility-like operations with long-term contracted revenue streams.

Balance Sheet And Financial Health

CEVIA Enviro maintains a cash position of CNY 1.03 billion against total debt of CNY 13.87 billion, indicating a leveraged financial structure typical for infrastructure-intensive businesses. The significant debt load likely supports the company's substantial environmental project investments and cement production facilities. The balance sheet structure suggests reliance on debt financing for capital projects, with financial health dependent on stable cash flow generation from operational assets.

Growth Trends And Dividend Policy

The company has established a dividend policy, distributing CNY 0.356 per share, representing a payout ratio of approximately 20% based on current EPS. This balanced approach returns capital to shareholders while retaining significant earnings for reinvestment. Growth trends appear oriented toward expanding the environmental services segment, particularly in waste treatment and municipal projects, which aligns with China's increasing focus on environmental sustainability and urban infrastructure development.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.57 billion and a beta of 0.47, the market appears to value CEVIA Enviro with lower volatility expectations than the broader market. The current valuation reflects investor perception of the company's hybrid business model, balancing cyclical cement exposure with more stable environmental utility operations. Market expectations likely incorporate growth prospects in China's environmental sector alongside traditional construction material dynamics.

Strategic Advantages And Outlook

CEVIA Enviro's strategic advantage lies in its integrated approach to environmental infrastructure and building materials, creating synergies between its business segments. The company's established presence in municipal projects and waste treatment positions it to benefit from China's ongoing urbanization and environmental regulations. The outlook depends on successful execution of environmental projects, cement market conditions, and the company's ability to manage its substantial debt load while funding growth initiatives in sustainable infrastructure development.

Sources

Company DescriptionFinancial Metrics Provided

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