investorscraft@gmail.com

Intrinsic ValueChina Water Industry Group Limited (1129.HK)

Previous CloseHK$0.32
Intrinsic Value
Upside potential
Previous Close
HK$0.32

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

China Water Industry Group Limited operates as a specialized utility provider in China, focusing on water supply, sewage treatment, and renewable energy. Its core revenue model is built on long-term service contracts and infrastructure construction for municipal water systems, supplemented by energy generation from biogas and property development. The company occupies a niche position within China's essential utilities sector, serving specific regional markets with critical water and wastewater management services. This operational focus provides a degree of revenue stability through regulated or contracted income streams, though it also subjects the company to regional economic conditions and government policy directives. Its diversification into renewable energy exploitation and property development represents strategic initiatives to leverage existing infrastructure and market presence, though these segments remain secondary to its primary water services operations.

Revenue Profitability And Efficiency

The company generated HKD 536.6 million in revenue for the period but reported a substantial net loss of HKD 322.3 million, indicating severe profitability challenges. Operating cash flow was minimal at HKD 3.4 million, significantly overshadowed by capital expenditures of HKD 26.8 million, reflecting strained cash generation relative to ongoing infrastructure investment requirements.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 1.12 and negative net income, the company demonstrates weak earnings power. The minimal operating cash flow relative to substantial capital expenditures suggests inefficient capital deployment and challenges in generating adequate returns from invested assets in both water infrastructure and renewable energy projects.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 807.1 million significantly exceeding cash and equivalents of HKD 21.6 million. This high debt burden, combined with consistent operational losses, creates substantial financial stress and raises questions about the company's ability to service its obligations without restructuring or additional financing.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distribution reflecting capital preservation priorities. The company's trajectory suggests a focus on stabilizing operations rather than expansion, with investment likely directed toward maintaining existing infrastructure rather than pursuing aggressive growth initiatives.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 436 million, the market appears to discount the company's prospects significantly given its financial distress. The low beta of 0.396 suggests the stock is perceived as having defensive characteristics despite its operational challenges, possibly due to the essential nature of water utility services.

Strategic Advantages And Outlook

The company's strategic position in essential water services provides a baseline operational foundation, but financial distress limits its competitive advantages. The outlook remains challenging requiring significant operational improvements, potential restructuring, or strategic repositioning to achieve sustainable profitability and address substantial debt obligations in an increasingly competitive utility environment.

Sources

Company Annual ReportHong Kong Stock Exchange filings

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