investorscraft@gmail.com

Intrinsic ValueNew Universe Environmental Group Limited (0436.HK)

Previous CloseHK$0.07
Intrinsic Value
Upside potential
Previous Close
HK$0.07

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

New Universe Environmental Group Limited operates as a specialized environmental services provider in China, focusing on the critical niche of industrial and medical waste treatment. Its core revenue model is built on providing essential, regulated disposal services for hazardous industrial waste from chemical industries and regulated medical waste from healthcare facilities, alongside complementary services like tank truck cleansing and landfill operations. The company occupies a specific position within China's expansive waste management sector, catering to the stringent environmental compliance needs of industrial clients. This specialization provides a defensive revenue stream, as these services are mandated by regulation, though it also exposes the company to regional economic cycles and industrial activity levels. Its operations, including sewage treatment and technical consultancy, are integral to China's ongoing environmental protection initiatives, positioning it as a compliance-driven service provider in a tightly regulated market.

Revenue Profitability And Efficiency

The group generated HKD 349.4 million in revenue for the period. However, it reported a net loss of HKD 26.3 million, indicating significant profitability challenges. Operating cash flow was positive at HKD 61.0 million, which suggests the core cash-generating ability of its operations remains intact despite the bottom-line loss, pointing to potential non-cash charges impacting earnings.

Earnings Power And Capital Efficiency

The company's earnings power was negative, with a diluted EPS of -HKD 0.0087. Capital expenditures of HKD 16.7 million were substantially lower than the operating cash flow, indicating a disciplined approach to investment and a focus on preserving liquidity rather than aggressive expansion during this challenging period.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 220.8 million in cash and equivalents, significantly outweighing its total debt of HKD 44.8 million. This low leverage and substantial cash buffer provide a solid foundation for financial health and resilience, offering capacity to navigate periods of operational losses.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a modest dividend payment of HKD 0.0016 per share, signaling management's confidence in its liquidity position and a commitment to shareholder returns. The trend reflects a company prioritizing balance sheet strength and shareholder distributions even amid short-term profitability headwinds.

Valuation And Market Expectations

With a market capitalization of approximately HKD 182.1 million, the company trades at a significant discount to its annual revenue and at a large premium to its book value given its substantial cash holdings. The very low beta of 0.117 suggests the market perceives it as a low-volatility, defensive stock, likely pricing in the challenges reflected in its recent loss.

Strategic Advantages And Outlook

The company's strategic advantage lies in its essential service portfolio within a regulated environmental niche in China. Its strong cash position provides a buffer to weather operational challenges. The outlook depends on improving profitability from its existing asset base and potentially leveraging its clean balance sheet for strategic initiatives in the evolving Chinese environmental sector.

Sources

Company DescriptionProvided Financial 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