investorscraft@gmail.com

Intrinsic ValueHui Lyu Ecological Technology Groups Co.,Ltd. (001267.SZ)

Previous Close$29.15
Intrinsic Value
Upside potential
Previous Close
$29.15

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

Hui Lyu Ecological Technology Groups Co., Ltd. operates as a specialized landscaping enterprise within China's competitive engineering and construction sector. The company generates revenue through a comprehensive suite of ecological services, including garden engineering construction, landscape design, seedling cultivation, and ongoing maintenance operations. This integrated approach allows Hui Lyu to capture value across the entire project lifecycle, from initial conceptual design to long-term preservation of green spaces. Operating in China's rapidly urbanizing environment, the company addresses growing municipal and commercial demand for sustainable infrastructure and environmental enhancement projects. Its market position is anchored in nearly three decades of operational experience since its 1989 founding, providing established credibility in bidding for public and private sector contracts. The company's Wuhan headquarters situates it strategically within central China's developing economic corridors, though it likely faces intense competition from both regional specialists and large state-owned construction conglomerates diversifying into ecological projects. Hui Lyu's focus on technology-infused ecological solutions represents a differentiation strategy in a market often characterized by standardized landscaping services.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of approximately CNY 587 million, demonstrating its operational scale within the niche landscaping sector. Profitability appears solid with net income reaching CNY 65.3 million, translating to a healthy net margin around 11.1%. The company generated positive operating cash flow of CNY 73.6 million, which comfortably exceeded reported earnings, indicating good quality of profitability and effective working capital management relative to its project-based business model.

Earnings Power And Capital Efficiency

Hui Lyu's diluted earnings per share stood at CNY 0.08, reflecting the earnings power distributed across its 816 million outstanding shares. The company maintained moderate capital expenditures of CNY 7.6 million, suggesting a capital-light operational model that relies more on specialized labor and project management expertise than heavy infrastructure investment. This expenditure pattern is consistent with service-oriented businesses in the landscaping industry where physical asset requirements are typically manageable.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 328.8 million, providing substantial buffer against project timing fluctuations. Total debt of CNY 545.4 million indicates leverage, though the significant cash balance offers coverage. The balance sheet structure suggests capacity to fund ongoing operations while managing the working capital cycles inherent in construction and landscaping projects, with overall financial health appearing stable for its sector.

Growth Trends And Dividend Policy

Hui Lyu demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.05 per share, representing a payout ratio of approximately 62.5% based on current EPS. This policy indicates management's confidence in sustainable cash generation while retaining sufficient earnings for reinvestment. The company's growth trajectory will depend on its ability to secure new contracts in China's evolving ecological construction market, where government environmental initiatives may create opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.04 billion, the company trades at significant multiples relative to its current financial metrics, suggesting market expectations for substantial future growth. The low beta of 0.212 indicates lower volatility compared to the broader market, possibly reflecting perceived stability in its specialized niche. This valuation implies investor anticipation of contract wins and expansion beyond current revenue levels.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-established presence since 1989, providing industry experience and relationship networks crucial for securing projects in China's relationship-driven construction sector. Its integrated service model covering design, construction, and maintenance creates client stickiness and recurring revenue potential. The outlook depends on China's continued investment in urban greening and ecological restoration initiatives, though competitive pressures and potential municipal spending constraints represent challenges requiring careful navigation.

Sources

Company filingsMarket 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