investorscraft@gmail.com

Intrinsic ValueSIIC Environment Holdings Ltd. (0807.HK)

Previous CloseHK$1.08
Intrinsic Value
Upside potential
Previous Close
HK$1.08

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

SIIC Environment Holdings Ltd. is a specialized utility company operating primarily in China's environmental infrastructure sector, focusing on essential public services through long-term service concession arrangements. Its core revenue model is built on constructing, managing, and operating critical water and waste treatment facilities, generating stable income streams from municipal contracts. The company maintains a diversified portfolio across three key segments: Water and Sludge Treatment, Water Supply, and Waste Incineration, serving 19 municipalities and provinces with approximately 250 water projects, 8 waste incineration plants, and 13 sludge treatment facilities. Operating within China's regulated utilities landscape, SIIC leverages its strategic partnerships and operational expertise to secure concession agreements that provide predictable cash flows. Its market position is strengthened by its scale and geographic diversification across multiple provinces, though it remains subject to regulatory pricing mechanisms and government procurement cycles. The company's focus on environmental solutions aligns with China's sustainability goals, positioning it as a key player in the nation's infrastructure development.

Revenue Profitability And Efficiency

The company generated HKD 7.60 billion in revenue with HKD 605 million in net income, demonstrating operational scale in its concession-based business model. Profitability metrics indicate effective cost management within regulated return parameters, though specific margin percentages are not fully verifiable from provided data. Cash flow from operations of HKD 565 million supports ongoing business maintenance.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.23 reflects the company's earnings capacity relative to its substantial asset base. The business requires significant capital investment, as evidenced by HKD 141 million in capital expenditures, typical for infrastructure-intensive utilities. Operating cash flow coverage of capital needs appears adequate but constrained by the capital-intensive nature of environmental projects.

Balance Sheet And Financial Health

The balance sheet shows HKD 2.92 billion in cash against HKD 22.39 billion in total debt, indicating high leverage common in infrastructure utilities. Debt levels reflect substantial project financing requirements for concession assets. The company's financial health is typical for its capital-intensive industry, though leverage ratios warrant monitoring given the regulated return environment.

Growth Trends And Dividend Policy

The company maintains a dividend policy with HKD 0.07 per share distribution, representing a payout from stable concession cash flows. Growth is primarily driven by securing new municipal contracts and expanding existing operations, though specific growth rates are not verifiable from provided data. The business demonstrates characteristics of mature infrastructure utility with moderate growth prospects.

Valuation And Market Expectations

With a market capitalization of HKD 2.94 billion, the company trades at multiples reflective of regulated utility valuations. The low beta of 0.174 indicates market perception of defensive characteristics, typical for essential service providers. Valuation appears to incorporate expectations of stable, regulated returns rather than aggressive growth.

Strategic Advantages And Outlook

SIIC's strategic advantages include its extensive project portfolio, long-term concession agreements, and alignment with China's environmental priorities. The outlook remains stable given the essential nature of water and waste services, though subject to regulatory changes and municipal spending patterns. The company's Singapore incorporation provides additional structural flexibility for international operations.

Sources

Company DescriptionFinancial Data Provided

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