investorscraft@gmail.com

Intrinsic ValueBeijing Enterprises Environment Group Limited (0154.HK)

Previous CloseHK$0.52
Intrinsic Value
Upside potential
Previous Close
HK$0.52

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 Enterprises Environment Group Limited is a specialized waste management operator in Hong Kong and Mainland China, focusing on the conversion of municipal solid waste into energy through incineration. Its core revenue model is built on long-term waste treatment contracts with local municipalities, supplemented by the sale of electricity and steam generated from its thermal processes. The company operates a portfolio of strategic assets, including nine household waste incineration power plants and one hazardous medical waste treatment facility, positioning it as an essential service provider in urban environmental infrastructure. Within the industrials sector, the firm occupies a critical niche in China's circular economy, leveraging waste-to-energy technology to address growing urbanization challenges. Its market position is strengthened by its affiliation with Beijing Enterprises, providing operational stability and potential access to new projects in a highly regulated industry that favors established, technically proficient operators with strong government relationships.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.77 billion for the period, demonstrating its operational scale in waste-to-energy conversion. Net income reached HKD 304 million, reflecting a healthy profit margin from its core contracted operations. The lack of reported operating cash flow and capital expenditure figures limits a full efficiency analysis, but the business model typically generates stable, predictable cash flows from long-term service agreements.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.21, indicating the firm's ability to translate operational performance into shareholder returns. The absence of detailed cash flow statements prevents a comprehensive assessment of capital efficiency metrics like return on invested capital. The company's earnings power is primarily driven by capacity utilization rates and the tariff structures of its waste treatment contracts.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 1.44 billion in cash and equivalents, providing significant financial flexibility. However, total debt of HKD 4.88 billion indicates substantial leverage, which is typical for capital-intensive infrastructure projects. The balance sheet reflects the dual nature of waste-to-energy businesses: high initial debt financing offset by long-term, predictable revenue streams.

Growth Trends And Dividend Policy

With a stated capacity of approximately 11,125 tonnes per day of waste treatment, the company has established a solid operational foundation. The absence of a dividend payment suggests a retention strategy, potentially directing capital toward future expansion or debt reduction. Growth prospects are tied to China's ongoing urbanization and environmental protection initiatives, which drive demand for modern waste management solutions.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 915 million, the company's valuation reflects its niche position in the environmental services sector. The beta of 0.52 indicates lower volatility than the broader market, typical for utility-like infrastructure businesses with regulated returns. Market expectations appear balanced between growth potential and the capital-intensive nature of waste management operations.

Strategic Advantages And Outlook

The company benefits from strategic positioning in China's essential waste management sector, with long-term contracts providing revenue visibility. Its technical expertise in waste incineration and energy recovery represents a competitive advantage in an industry with high entry barriers. The outlook remains positive given increasing environmental regulations and urbanization trends, though execution depends on efficient project management and regulatory compliance.

Sources

Company Annual ReportHong Kong 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