investorscraft@gmail.com

Intrinsic ValueBeijing Orient Landscape & Environment Co., Ltd. (002310.SZ)

Previous Close$2.35
Intrinsic Value
Upside potential
Previous Close
$2.35

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

Beijing Orient Landscape & Environment operates as a comprehensive environmental solutions provider in China's industrials sector, specializing in water treatment and hazardous waste disposal. The company generates revenue through a diversified portfolio that includes environmental engineering projects, landscape design services, and the cultivation and sale of garden plants and related equipment. Its core business model integrates environmental remediation with ecological landscaping, targeting both municipal infrastructure projects and industrial clients requiring pollution control solutions. The company maintains a strategic position in China's growing environmental protection market, leveraging its expertise across multiple pollution control domains including air, water, noise, and solid waste management. This integrated approach allows it to offer end-to-end solutions for ecological restoration projects, though it faces intense competition in China's fragmented environmental services industry. Additional revenue streams include technology development, asset management, and various consulting services that complement its primary environmental engineering operations.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 877 million for the period, but experienced significant financial challenges with a substantial net loss of CNY -3.6 billion. This negative profitability reflects operational difficulties and potentially challenging market conditions in China's environmental engineering sector. The negative operating cash flow of CNY -103.5 million further indicates cash generation challenges from core business activities, while capital expenditures remained moderate at CNY -68 million, suggesting constrained investment capacity.

Earnings Power And Capital Efficiency

Beijing Orient Landscape demonstrates severe earnings pressure with a diluted EPS of -0.76, indicating substantial per-share losses. The negative operating cash flow relative to revenue suggests inefficient capital deployment and potential working capital management issues. The company's ability to generate returns on invested capital appears significantly constrained, with current operations failing to cover operational expenses and capital investments, raising concerns about sustainable business model execution.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 804.8 million, which provides some liquidity buffer against current operational losses. Notably, total debt appears minimal at CNY 2.9 million, suggesting a relatively unleveraged capital structure. However, the substantial net losses and negative cash flows may gradually erode the cash reserves, potentially necessitating additional financing if operational performance does not improve in the near term.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with significant losses overshadowing revenue generation. The company has suspended dividend payments, reflected by a zero dividend per share, as it conserves cash to navigate operational challenges. This dividend policy aligns with the need to preserve liquidity during a period of financial restructuring and operational recalibration within China's evolving environmental protection market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.5 billion, the market appears to be pricing in potential recovery prospects or asset value beyond current operational performance. The beta of 0.463 suggests lower volatility compared to the broader market, possibly reflecting investor perception of the company's strategic positioning in essential environmental services despite current financial difficulties. The valuation disconnect between market cap and operational metrics warrants careful analysis of embedded recovery assumptions.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its comprehensive environmental service portfolio and established presence in China's ecological restoration market. However, the outlook remains challenging given current operational losses and cash flow constraints. Success will depend on effectively restructuring operations, securing profitable contracts, and navigating China's competitive environmental services landscape. The company's ability to leverage its integrated service model while improving cost efficiency will be critical for sustainable recovery.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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