investorscraft@gmail.com

Intrinsic ValueBeijing SPC Environment Protection Tech Co., Ltd. (002573.SZ)

Previous Close$3.83
Intrinsic Value
Upside potential
Previous Close
$3.83

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 SPC Environment Protection Tech Co., Ltd. operates as a specialized environmental solutions provider within China's industrials sector, focusing on comprehensive emission control and resource optimization services. The company's core revenue model integrates technology development with full project lifecycle execution, spanning research, engineering, equipment manufacturing, construction, and long-term operational management. Its service portfolio targets critical industrial pollution challenges through advanced flue gas treatment technologies for desulfurization, denitrification, and dedusting applications, while expanding into complementary areas including energy conservation, wastewater treatment, and solid waste disposal. Operating in a regulatory-driven market, SPC leverages its technological expertise in proprietary processes like the SPC single tower integrated purification system and zero liquid discharge solutions to serve heavy industry clients facing stringent environmental compliance requirements. The company's market position is characterized by its vertical integration capabilities and established presence in China's industrial heartland, competing against both state-owned enterprises and private environmental firms in a fragmented but growing pollution control industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 8.72 billion for the period but experienced significant profitability challenges with a net loss of CNY 378 million. This negative bottom-line performance, reflected in diluted EPS of -CNY 0.27, indicates substantial margin pressure within its project-based business model. Despite the net loss, operating cash flow remained positive at CNY 1.49 billion, suggesting reasonable cash collection efficiency from ongoing projects, though capital expenditures of CNY 569 million indicate continued investment requirements.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by project economics and potentially competitive pricing in the environmental engineering sector. The negative net income demonstrates challenges in converting revenue to sustainable profitability. The company maintains substantial operational scale with its multi-billion yuan revenue base, but capital efficiency metrics would benefit from improved margin structures and better returns on its significant asset base deployed across long-term environmental projects.

Balance Sheet And Financial Health

The balance sheet shows a leveraged position with total debt of CNY 9.40 billion significantly exceeding cash and equivalents of CNY 919 million. This debt-heavy structure, common in capital-intensive project businesses, creates substantial interest obligations and refinancing requirements. The company's financial health would be strengthened by improving profitability to better service its debt load and generate stronger internal cash flows for debt reduction.

Growth Trends And Dividend Policy

Despite profitability challenges, the company maintained a dividend payment of CNY 0.10 per share, indicating management's commitment to shareholder returns. Growth trends appear mixed, with substantial revenue scale but negative earnings momentum. The environmental protection sector in China continues to receive regulatory support, providing potential growth tailwinds, though competitive pressures and project timing create volatility in quarterly performance.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.67 billion, the market appears to be discounting the company's prospects relative to its revenue base, reflecting concerns about sustained profitability. The beta of 1.22 indicates higher volatility than the broader market, typical for companies in cyclical industrial sectors with earnings uncertainty. Valuation metrics would be more meaningful once the company returns to sustainable profitability.

Strategic Advantages And Outlook

SPC's strategic advantages include its integrated service model and proprietary technology portfolio in industrial emission control. The outlook depends on improving project margins, managing debt levels, and capitalizing on China's ongoing environmental regulatory initiatives. Success will require demonstrating an ability to translate its technological capabilities into consistent profitability while navigating the capital-intensive nature of environmental infrastructure projects in a competitive bidding environment.

Sources

Company financial reportsShenzhen 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