investorscraft@gmail.com

Intrinsic ValueJinglv Environment Science and Technology Co., Ltd (001230.SZ)

Previous Close$23.43
Intrinsic Value
Upside potential
Previous Close
$23.43

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

Jinglv Environment Science and Technology Co., Ltd. operates within China's industrial pollution control and treatment sector, specializing in comprehensive sanitation and environmental management solutions. The company generates revenue through a dual-pronged approach: manufacturing specialized sanitation equipment and providing operational management services via franchising arrangements. Its product portfolio includes sanitation vehicles, garbage compression systems, rural sewage treatment equipment, and toilet products, while service offerings encompass household garbage collection, toilet renovation management, and agricultural environmental solutions. Jinglv positions itself as an integrated provider addressing China's growing urban and rural environmental infrastructure needs, leveraging its equipment manufacturing capabilities to secure long-term service contracts. The company's franchising model for sanitation investment operation management creates recurring revenue streams while expanding its geographic footprint without significant capital investment. Operating from its Hefei base since 2002, Jinglv serves municipal and commercial clients across China's evolving environmental protection landscape, where government initiatives drive demand for modern sanitation infrastructure. This strategic positioning allows the company to capitalize on both equipment sales and ongoing service revenue, creating a diversified business model within the specialized environmental technology niche.

Revenue Profitability And Efficiency

Jinglv Environment reported revenue of approximately CNY 1.54 billion for the period, achieving net income of CNY 140.7 million. The company maintained positive operating cash flow of CNY 94 million, though capital expenditures of CNY -234.4 million indicate significant investment in operational capacity. This substantial capex outflow relative to operating cash flow suggests ongoing infrastructure development or equipment refresh cycles characteristic of capital-intensive environmental services businesses.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with diluted EPS of CNY 1.06, translating the net income into shareholder returns effectively. The negative free cash flow position, resulting from high capital expenditures exceeding operating cash flow, indicates current reinvestment phase rather than immediate capital return capacity. This investment pattern aligns with companies expanding service infrastructure or refreshing equipment fleets in growth-oriented environmental sectors.

Balance Sheet And Financial Health

Jinglv maintains a solid liquidity position with cash and equivalents of CNY 406 million against total debt of CNY 291.7 million, indicating comfortable debt coverage. The balance sheet structure suggests conservative financial management with ample cash reserves relative to obligations. The company's financial health appears stable, supported by sufficient liquid assets to meet short-term requirements while funding ongoing operational investments.

Growth Trends And Dividend Policy

The company demonstrated a shareholder return orientation through a dividend per share of CNY 0.32, representing approximately 30% payout ratio based on EPS. This dividend policy indicates management's confidence in sustainable earnings despite the current reinvestment cycle evidenced by high capital expenditures. The balance between reinvestment and shareholder returns suggests a mature growth strategy within China's environmental infrastructure sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.33 billion, the company trades at a P/E ratio around 23.7x based on current earnings. The notably low beta of 0.188 suggests the stock exhibits lower volatility than the broader market, potentially reflecting defensive characteristics typical of environmental service providers with stable government-linked revenue streams.

Strategic Advantages And Outlook

Jinglv's integrated equipment-and-service model provides competitive advantages through recurring revenue streams from franchised operations. The company's focus on rural environmental management aligns with China's urbanization and environmental protection initiatives. Strategic positioning in sanitation infrastructure development supports long-term growth prospects, though execution depends on managing capital allocation between equipment investment and service expansion in evolving regulatory environments.

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