investorscraft@gmail.com

Intrinsic ValueChina Water Affairs Group Limited (0855.HK)

Previous CloseHK$5.40
Intrinsic Value
Upside potential
Previous Close
HK$5.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Water Affairs Group Limited is a Hong Kong-listed utility holding company operating primarily in mainland China's regulated water sector. Its core revenue model is built on long-term concessions for water supply operation and construction services, providing stable, contracted cash flows from essential public infrastructure. The company has diversified into environmental protection services, including sewage treatment, solid waste management, and water environment projects, leveraging its municipal relationships and operational expertise. Its property development segment represents a strategic, albeit non-core, investment activity. Operating in a defensive industry with high barriers to entry due to significant capital requirements and government licensing, the group holds a solid regional market position. It benefits from the structural demand driven by China's ongoing urbanization and environmental policy priorities, positioning it as a key regional player in water and environmental management.

Revenue Profitability And Efficiency

The group reported robust revenue of HKD 11.66 billion for the period, demonstrating its scale in the utilities sector. Net income reached HKD 1.07 billion, reflecting a healthy profit margin supported by its regulated and contracted operations. Strong operating cash flow of HKD 3.39 billion significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash from its asset-intensive business model.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.66, showcasing the company's earnings capacity. The substantial operating cash flow generation, which comfortably covered capital investment needs, highlights effective capital deployment in essential infrastructure. This performance underscores the utility's ability to fund growth and maintain operations through internally generated funds.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 4.77 billion in cash and equivalents. Total debt of HKD 25.64 billion reflects the capital-intensive nature of water infrastructure development. The balance sheet structure is typical for utility companies with long-lived assets, though debt levels warrant monitoring against cash flow coverage capabilities.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach with a dividend per share of HKD 0.28, providing income to investors. Growth is driven by China's ongoing urbanization and environmental protection initiatives, with the company well-positioned to benefit from continued infrastructure investment in water management and treatment services.

Valuation And Market Expectations

With a market capitalization of approximately HKD 10 billion, the company trades at a moderate valuation multiple relative to earnings. The beta of 0.56 indicates lower volatility compared to the broader market, consistent with its defensive utility characteristics and stable cash flow profile expected by investors.

Strategic Advantages And Outlook

The company's strategic advantages include its established position in China's essential water services sector, long-term operating concessions, and diversification into environmental protection. The outlook remains stable, supported by consistent demand for water services and alignment with national environmental policies, though subject to regulatory changes and economic conditions in its operating regions.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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