investorscraft@gmail.com

Intrinsic ValueYCIC Eco-Technology Co.,Ltd. (002200.SZ)

Previous Close$6.70
Intrinsic Value
Upside potential
Previous Close
$6.70

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

YCIC Eco-Technology Co., Ltd. operates as a specialized ecological technology enterprise focused on environmental restoration and sustainable development solutions within China's consumer defensive sector. The company generates revenue through a comprehensive portfolio of engineering construction projects spanning ecological landscaping, municipal utilities, and environmental protection activities. Its core services include soil remediation, heavy metal treatment, sewage processing, and garbage disposal, positioning it as an integrated provider addressing China's pressing ecological challenges. YCIC leverages biotechnology applications and resource development to deliver customized solutions for public and private clients seeking regulatory compliance and environmental sustainability. The firm maintains a niche market position by combining traditional landscaping expertise with advanced environmental technologies, serving municipal governments and industrial clients requiring comprehensive ecological management. This dual focus on aesthetic landscaping and functional environmental protection creates synergistic revenue streams while addressing China's increasing emphasis on ecological civilization development. The company's headquarters in Kunming provides strategic access to Southwest China's developing markets, where environmental infrastructure investments continue to grow.

Revenue Profitability And Efficiency

The company reported revenue of CNY 603.5 million for the period, though it recorded a net loss of CNY 87.7 million, indicating significant profitability challenges. Despite the negative bottom line, operating cash flow remained positive at CNY 157.3 million, suggesting reasonable cash collection from project operations. The minimal capital expenditures of CNY 0.7 million reflect a asset-light operational approach, potentially indicating reliance on subcontracting or efficient use of existing infrastructure for project execution.

Earnings Power And Capital Efficiency

YCIC's diluted EPS of -0.48 CNY demonstrates current earnings weakness, though the substantial positive operating cash flow relative to revenue indicates effective working capital management. The company's ability to generate cash from operations despite reporting a net loss suggests non-cash charges may be impacting profitability metrics. The modest capital expenditure requirements relative to operating cash flow generation point to capital-efficient operations, though sustained losses raise questions about long-term earnings power.

Balance Sheet And Financial Health

The company maintains a solid cash position of CNY 380.0 million against total debt of CNY 1.17 billion, indicating moderate liquidity coverage. The debt burden appears substantial relative to the company's market capitalization, suggesting elevated financial leverage. The cash reserves provide some buffer for ongoing operations, but the debt level warrants monitoring given the current unprofitability and the capital-intensive nature of environmental engineering projects.

Growth Trends And Dividend Policy

With no dividend distribution and current negative earnings, the company appears to be conserving capital for operational needs rather than shareholder returns. The financial results suggest the company is navigating a challenging growth phase, potentially investing in project development that has yet to translate to profitability. The absence of dividends aligns with the company's apparent focus on stabilizing operations and addressing current financial challenges before returning capital to shareholders.

Valuation And Market Expectations

Trading with a market capitalization of approximately CNY 1.38 billion, the market appears to be valuing the company based on its strategic positioning in China's environmental sector rather than current profitability. The low beta of 0.449 suggests the stock exhibits lower volatility than the broader market, potentially reflecting investor perception of its defensive characteristics within the ecological services niche. The valuation likely incorporates expectations for future recovery and China's ongoing environmental policy support.

Strategic Advantages And Outlook

YCIC's strategic advantage lies in its integrated approach to ecological services, combining traditional landscaping with advanced environmental technologies. The company's positioning aligns with China's increasing environmental regulations and sustainability initiatives, providing potential growth catalysts. However, the current financial performance indicates execution challenges that must be addressed. The outlook depends on the company's ability to translate its specialized expertise into profitable projects while managing its debt structure effectively in a competitive market environment.

Sources

Company description and financial data providedShenzhen Stock Exchange filings

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