investorscraft@gmail.com

Intrinsic ValueZhongDe Waste Technology AG (0GU1.L)

Previous Close£0.36
Intrinsic Value
Upside potential
Previous Close
£0.36

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2016 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ZhongDe Waste Technology AG operates in the waste management sector, specializing in energy-from-waste solutions. The company focuses on designing, constructing, and operating incineration plants that convert municipal, medical, and industrial waste into electricity. Its business is segmented into Engineering, Procurement & Construction (EPC) projects, Built, Operate and Transfer (BOT) projects, and incinerator operations. This dual approach—combining project development with long-term operational management—positions ZhongDe as a niche player in sustainable waste-to-energy infrastructure, primarily serving Germany and China. The company leverages its technical expertise in incineration technology to secure contracts in regions with stringent environmental regulations and growing waste disposal needs. However, its market position is constrained by competition from larger waste management firms and reliance on regional demand for waste-to-energy solutions. ZhongDe’s hybrid model of EPC services and plant operations provides revenue diversification but exposes it to project execution risks and regulatory dependencies.

Revenue Profitability And Efficiency

In FY 2016, ZhongDe reported revenue of €3.7 million and net income of €1.0 million, reflecting a net margin of approximately 28%. Despite profitability, operating cash flow was negative at €-163.6 million, likely due to significant project-related expenditures. The absence of capital expenditures suggests a focus on leveraging existing assets rather than expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.0829 indicates modest earnings power relative to its outstanding shares (12.6 million). With no reported debt and €1.3 million in cash, ZhongDe maintains a debt-free balance sheet, though its negative operating cash flow raises questions about sustainable liquidity without external financing.

Balance Sheet And Financial Health

ZhongDe’s balance sheet shows no debt and limited cash reserves (€1.3 million), underscoring a conservative financial structure. However, the stark negative operating cash flow highlights potential liquidity challenges, possibly tied to project timing or working capital demands.

Growth Trends And Dividend Policy

The company did not pay dividends in FY 2016, aligning with its focus on retaining capital for operations. Growth appears stagnant, with minimal revenue and reliance on existing projects. The lack of capex suggests limited near-term expansion plans.

Valuation And Market Expectations

With a market cap of €11.3 million and a negative beta (-0.868), ZhongDe’s valuation reflects its niche market role and low correlation with broader markets. Investors likely view it as a speculative play dependent on waste-to-energy demand in its operating regions.

Strategic Advantages And Outlook

ZhongDe’s expertise in waste-to-energy projects provides a competitive edge in regulated markets, but its outlook is tempered by cash flow challenges and reliance on regional demand. Strategic partnerships or technological advancements could enhance its positioning, though execution risks remain a key concern.

Sources

Company description and financial data sourced from publicly available disclosures (likely annual reports or exchange filings).

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041

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