investorscraft@gmail.com

Intrinsic ValueBeijing Enterprises Water Group Limited (0371.HK)

Previous CloseHK$2.69
Intrinsic Value
Upside potential
Previous Close
HK$2.69

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 Water Group Limited is a prominent integrated water utility operator, primarily focused on the People's Republic of China with strategic international assets. Its core business model is built on long-term, concession-based contracts for essential water services, including the construction and operation of sewage and reclaimed water treatment plants, water distribution, and seawater desalination facilities. This structure provides a predictable, utility-like revenue stream, underpinned by capital-intensive infrastructure projects and subsequent operational management fees. The company operates within the highly regulated utilities sector, where its scale and technical expertise in water treatment and large-scale project execution serve as significant barriers to entry. Its market position is strengthened by its affiliation with its major shareholder, Beijing Enterprises Group, which provides strategic support and enhances its ability to secure large-scale municipal contracts in China. This backing, combined with its extensive operational footprint and diversified service segments, solidifies its role as a key player in addressing China's critical water resource management and environmental protection needs.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 25.8 billion and a net income of HKD 1.93 billion, translating to a net profit margin of approximately 7.5%. Operating cash flow was positive at HKD 2.08 billion, though this was substantially offset by capital expenditures of HKD 823 million, reflecting the ongoing investment required for its capital-intensive construction and plant operations.

Earnings Power And Capital Efficiency

The company's earnings power is demonstrated by its ability to generate steady profits from its operational assets, with diluted earnings per share of HKD 0.16. The significant capital expenditure highlights the capital-intensive nature of the business, where efficient project execution and management are critical for achieving returns on invested capital over the long concession periods.

Balance Sheet And Financial Health

The balance sheet is characterized by a high level of debt, with total debt of HKD 80.5 billion significantly outweighing a cash position of HKD 9.6 billion. This elevated leverage is typical for infrastructure-intensive utilities funding large-scale projects, necessitating careful management of cash flows to service obligations.

Growth Trends And Dividend Policy

Growth is driven by securing new build-operate-transfer contracts and expanding its operational asset base. The company maintains a shareholder returns policy, evidenced by a dividend per share of HKD 0.1645, offering a yield that aligns with its status as a utility providing essential services.

Valuation And Market Expectations

With a market capitalization of approximately HKD 25.5 billion and a beta of 0.53, the market prices the stock with lower volatility expectations typical of a regulated utility. The valuation reflects expectations for stable, contracted cash flows rather than high growth.

Strategic Advantages And Outlook

Key strategic advantages include its entrenched market position in China, technical expertise in water treatment, and backing from a major state-owned enterprise. The long-term outlook remains stable, supported by essential demand for water services and ongoing government investment in environmental infrastructure.

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