investorscraft@gmail.com

Intrinsic ValueWangneng Environment Co., Ltd. (002034.SZ)

Previous Close$16.88
Intrinsic Value
Upside potential
Previous Close
$16.88

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

Wangneng Environment operates as a specialized solid waste management company within China's rapidly expanding environmental protection sector. The company's core revenue model centers on long-term investment, construction, and operation of critical waste treatment infrastructure, primarily waste-to-energy incineration plants. This build-operate-transfer (BOT) or similar concession-based approach generates stable, contracted cash flows from municipal clients, underpinned by government policies promoting sustainable urban waste disposal and renewable energy generation. Its service portfolio extends beyond incineration power generation to include the treatment of kitchen waste, sludge, and other solid waste streams, positioning it as an integrated environmental solutions provider. Operating in a highly regulated industry, the company benefits from China's continued urbanization and stringent environmental standards, which drive demand for modern waste processing facilities. Wangneng's market position is that of a regional player headquartered in Huzhou, with operations likely concentrated in Zhejiang province and surrounding areas, competing for municipal projects against larger state-owned enterprises and other private operators in a capital-intensive sector defined by high barriers to entry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 3.17 billion, achieving a net income of CNY 560.9 million. This translates to a robust net profit margin of approximately 17.7%, indicating effective cost management within its operational framework. Strong operating cash flow of CNY 1.60 billion significantly exceeded net income, highlighting the high-quality, cash-generative nature of its asset-heavy business model, which is typical for utility-like infrastructure operators.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 1.21. Capital expenditure was substantial at CNY 800.5 million, reflecting ongoing investments in project development and plant infrastructure. The significant positive operating cash flow provides a strong foundation for funding these capital-intensive projects, supporting future capacity expansion and earnings growth potential in line with its strategic focus.

Balance Sheet And Financial Health

Wangneng Environment maintains a leveraged balance sheet, with total debt of CNY 5.14 billion against cash and equivalents of CNY 675.7 million. This debt level is characteristic of companies in the infrastructure development and operation sector, which require substantial upfront financing for project construction. The company's ability to service this debt is supported by its stable, contracted cash flows from long-term operational projects.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.50 per share. This dividend, against an EPS of CNY 1.21, suggests a payout ratio of approximately 41%, indicating a commitment to returning capital to shareholders while retaining a significant portion of earnings for reinvestment into growth initiatives and debt management, balancing immediate returns with long-term expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.36 billion, the stock trades at a price-to-earnings ratio of around 13.1 based on the latest fiscal year's earnings. A beta of 0.121 suggests the stock has exhibited very low volatility relative to the broader market, which may reflect its status as a utility-like operator with predictable, long-term contracted revenues, potentially appealing to investors seeking defensive characteristics.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focus on essential waste management services, which are supported by enduring regulatory tailwinds in China. Its outlook is tied to continued urbanization, environmental policy enforcement, and its ability to secure new project concessions. Key challenges include managing high debt levels and executing new projects efficiently to drive future growth while maintaining profitability in a competitive bidding environment for municipal contracts.

Sources

Company Filings (Annual Report)Market 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