investorscraft@gmail.com

Intrinsic ValueChina Everbright Environment Group Limited (0257.HK)

Previous CloseHK$5.03
Intrinsic Value
Upside potential
Previous Close
HK$5.03

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

China Everbright Environment Group Limited operates as a comprehensive environmental solutions provider with a diversified portfolio across waste management, renewable energy, and water treatment sectors. The company generates revenue primarily through long-term Build-Operate-Transfer (BOT) and Operation & Maintenance contracts for environmental infrastructure projects, including waste-to-energy plants, biomass utilization facilities, wastewater treatment operations, and hazardous waste management systems. As one of China's largest environmental protection enterprises, the company maintains a dominant market position in waste-to-energy conversion with extensive project coverage across multiple Chinese provinces and international markets. Its integrated business model spans the entire environmental value chain from project construction and technology development to long-term operation services, creating multiple revenue streams while addressing China's pressing environmental challenges. The company leverages its technological expertise in environmental remediation, renewable energy generation, and pollution control to secure government contracts and public-private partnerships, positioning itself as a key player in China's green transition and circular economy initiatives.

Revenue Profitability And Efficiency

The company reported HKD 30.3 billion in revenue with HKD 3.4 billion net income, demonstrating solid operational scale in the environmental services sector. Operating cash flow of HKD 6.8 billion significantly exceeded capital expenditures of HKD 0.7 billion, indicating strong cash generation from existing projects. The business maintains efficient cash conversion from its operational assets, supporting ongoing investment in environmental infrastructure while funding dividend distributions to shareholders.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.55, the company demonstrates consistent earnings generation from its diversified environmental project portfolio. The substantial operating cash flow relative to net income reflects the capital-intensive nature of environmental infrastructure projects with predictable long-term cash flows. The company efficiently deploys capital across multiple environmental segments, leveraging operational expertise to maximize returns from waste-to-energy and water treatment facilities.

Balance Sheet And Financial Health

The balance sheet shows HKD 7.9 billion in cash against HKD 91.7 billion total debt, reflecting the leveraged capital structure typical for infrastructure development companies. The high debt level supports the company's extensive project development activities while cash reserves provide liquidity for ongoing operations. The company's financial health is supported by stable cash flows from long-term operational contracts, though the debt burden requires careful management.

Growth Trends And Dividend Policy

The company maintains a dividend per share of HKD 0.23, representing a payout from stable operational cash flows. Growth is driven by China's increasing environmental regulations and waste management needs, supported by government policies promoting renewable energy and pollution control. The company's expansion into new environmental segments and geographic markets provides additional growth avenues beyond its core waste-to-energy operations.

Valuation And Market Expectations

With a market capitalization of HKD 30.1 billion, the company trades at approximately 9 times earnings, reflecting market expectations for steady growth in environmental services. The beta of 0.725 indicates lower volatility than the broader market, consistent with infrastructure and utility-type businesses. Valuation metrics suggest investors price the company as a stable environmental utility with predictable cash flows rather than high-growth technology play.

Strategic Advantages And Outlook

The company benefits from strategic positioning in China's essential environmental infrastructure sector, supported by government policies promoting waste reduction and renewable energy. Its comprehensive service offering across multiple environmental segments provides diversification benefits and cross-selling opportunities. The outlook remains positive given increasing environmental regulations, urbanization trends, and China's commitment to carbon neutrality, though competition and regulatory changes require ongoing adaptation.

Sources

Company annual reportsHong Kong Stock Exchange filingsInvestor presentations

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