investorscraft@gmail.com

Intrinsic ValueZhejiang Fuchunjiang Environmental Thermoelectric Co.,LTD. (002479.SZ)

Previous Close$5.43
Intrinsic Value
Upside potential
Previous Close
$5.43

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

Zhejiang Fuchunjiang Environmental Thermoelectric operates as a specialized utility company in China, focusing on integrated waste-to-energy solutions. Its core revenue model combines electricity generation and heat sales with environmental service fees, creating a dual-income stream from both energy production and waste disposal activities. The company occupies a distinct niche within China's regulated utility sector by converting municipal solid waste, industrial garbage, and hazardous materials into power and thermal energy, thereby addressing urban waste management challenges while contributing to regional energy grids. This positioning aligns with national environmental policies promoting circular economy principles and renewable energy development. Unlike conventional power generators, Fuchunjiang leverages its waste processing capabilities to secure stable feedstock supplies while benefiting from supportive regulatory frameworks for clean energy. Its operations in Fuyang, Zhejiang province, serve both industrial and municipal customers, embedding the company within local infrastructure as an essential service provider for waste treatment and energy co-generation. The business model demonstrates resilience through long-term waste disposal contracts and regulated power tariffs, though it remains subject to regional waste volumes and environmental compliance standards.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.25 billion for the period, with net income reaching CNY 241 million, translating to a net margin of approximately 4.6%. Operating cash flow generation was robust at CNY 496.5 million, significantly exceeding capital expenditures of CNY 425 million. This indicates efficient conversion of earnings into cash, supporting ongoing operational needs and potential reinvestment into environmental infrastructure projects.

Earnings Power And Capital Efficiency

Fuchunjiang demonstrated solid earnings power with diluted EPS of CNY 0.28, reflecting its ability to monetize both energy sales and waste processing services. The positive operating cash flow relative to net income suggests quality earnings without significant non-cash adjustments. Capital expenditure levels indicate moderate investment intensity for maintaining and potentially expanding its specialized waste-to-energy facilities.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 717 million against total debt of CNY 2.04 billion. This debt level appears manageable given the stable cash flow profile typical of utility operations. The balance sheet supports essential infrastructure investments while maintaining adequate liquidity for operational requirements in its capital-intensive sector.

Growth Trends And Dividend Policy

Fuchunjiang has established a shareholder return policy, distributing a dividend of CNY 0.15 per share. The company's growth trajectory is tied to regional waste management needs and energy demand, with potential expansion dependent on regulatory approvals for new waste processing capacity. The dividend payout represents a commitment to returning capital while retaining earnings for environmental compliance and facility maintenance.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.49 billion, the company trades at a P/E ratio around 18.6x based on current earnings. The low beta of 0.36 suggests the market perceives the stock as defensive, likely reflecting the regulated nature of its utility operations and essential service characteristics within its regional market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated waste-to-energy model, which aligns with China's environmental priorities. Its outlook depends on continued regulatory support for waste incineration power generation and ability to secure stable waste supply contracts. Challenges include managing operating costs amid fluctuating waste composition and meeting evolving environmental standards, while opportunities exist in expanding service territories and enhancing energy conversion efficiency.

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