investorscraft@gmail.com

Intrinsic ValueDongjiang Environmental Company Limited (0895.HK)

Previous CloseHK$2.36
Intrinsic Value
Upside potential
Previous Close
HK$2.36

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

Dongjiang Environmental operates as a comprehensive environmental solutions provider in China, focusing on waste management and resource recovery across seven distinct business segments. The company's core revenue model integrates industrial and municipal waste treatment services with the processing and sale of recycled materials, creating a circular economy approach. Its operations span industrial waste recycling, treatment and disposal, municipal waste management, renewable energy utilization, and environmental engineering services, positioning it as an integrated player in China's growing environmental protection sector. The company leverages its established presence in Shenzhen and surrounding regions to serve both industrial clients and municipal authorities, capitalizing on China's increasing regulatory focus on environmental sustainability and waste reduction targets. This diversified service offering provides multiple revenue streams while addressing the full waste management lifecycle from collection to energy recovery.

Revenue Profitability And Efficiency

The company generated HKD 3.49 billion in revenue but reported a significant net loss of HKD 804 million, reflecting operational challenges in the waste management sector. Despite negative earnings, the company maintained positive operating cash flow of HKD 125 million, indicating some underlying operational efficiency in cash generation despite profitability pressures in the current fiscal environment.

Earnings Power And Capital Efficiency

Dongjiang Environmental's diluted EPS of -HKD 0.73 demonstrates substantial earnings pressure, likely due to high operating costs and potential industry-wide headwinds. The negative capital expenditures of HKD 207 million suggest the company is either divesting assets or reducing investment activities, which may impact future growth capacity but could help preserve cash during this challenging period.

Balance Sheet And Financial Health

The company maintains a solid cash position of HKD 1.07 billion against total debt of HKD 5.59 billion, indicating significant leverage. This debt-heavy balance sheet structure, while common in capital-intensive environmental infrastructure businesses, requires careful management given the current profitability challenges and negative earnings environment.

Growth Trends And Dividend Policy

With no dividend distribution and negative earnings, the company appears to be conserving capital rather than returning it to shareholders. The current financial performance suggests a focus on operational restructuring and cost management rather than aggressive growth, though the essential nature of waste management services provides some baseline revenue stability.

Valuation And Market Expectations

Trading at a market capitalization of HKD 5.23 billion, the market appears to be valuing the company's assets and long-term potential despite current profitability challenges. The low beta of 0.293 suggests the stock is less volatile than the broader market, possibly reflecting investor perception of the essential nature of waste management services.

Strategic Advantages And Outlook

The company's integrated waste management approach and established market position in China's environmental sector provide strategic advantages despite current financial headwinds. Long-term prospects remain tied to China's environmental regulations and waste management needs, though near-term performance depends on operational improvements and potential industry consolidation opportunities.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

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