investorscraft@gmail.com

Intrinsic ValueChina Everbright Greentech Limited (1257.HK)

Previous CloseHK$0.92
Intrinsic Value
Upside potential
Previous Close
HK$0.92

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 Everbright Greentech Limited operates as a specialized renewable energy and environmental solutions provider in China, focusing on integrated biomass and waste-to-energy projects. The company generates revenue through long-term contracts for designing, constructing, operating, and maintaining environmentally critical infrastructure, including biomass power generation, hazardous waste treatment, and environmental remediation services. Operating within China's rapidly expanding green utilities sector, the company leverages its subsidiary relationship with China Everbright Green Holdings to secure large-scale municipal and industrial contracts. Its market position is strengthened by operating 16 solar and 2 wind power projects with 127.66 MW capacity, positioning it as a diversified clean energy operator. The company's integrated approach to waste management and energy production aligns with China's environmental policies, creating stable revenue streams through utility-style operations while addressing critical waste disposal needs.

Revenue Profitability And Efficiency

The company reported HKD 6.98 billion in revenue for the period but recorded a net loss of HKD 415 million, indicating significant profitability challenges. Operating cash flow remained robust at HKD 1.47 billion, suggesting core operations generate cash despite bottom-line losses. The negative EPS of HKD -0.20 reflects the current unprofitability of operations relative to the shareholder base.

Earnings Power And Capital Efficiency

Despite generating substantial operating cash flow, the company's capital expenditure requirements of HKD 420 million and significant debt burden impact capital efficiency. The negative net income demonstrates that current earnings power is insufficient to cover financing costs and operational expenses, creating challenges in achieving sustainable returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows HKD 1.64 billion in cash against substantial total debt of HKD 21.03 billion, indicating high leverage. This debt-heavy structure creates financial risk, though the company maintains adequate liquidity. The capital-intensive nature of renewable energy projects typically requires significant debt financing, but the current ratio suggests strained financial flexibility.

Growth Trends And Dividend Policy

Despite financial challenges, the company maintained a dividend payment of HKD 0.014 per share, indicating management's commitment to shareholder returns. Growth appears constrained by profitability issues, though the renewable energy sector in China continues to receive policy support. The dividend yield must be evaluated against the company's negative earnings and high debt load.

Valuation And Market Expectations

With a market capitalization of HKD 2.27 billion and negative earnings, traditional valuation metrics are challenging to apply. The beta of 0.533 suggests lower volatility than the broader market, possibly reflecting the regulated utility-like characteristics of its long-term contracts. Investors appear to value the company based on asset potential rather than current earnings.

Strategic Advantages And Outlook

The company benefits from strategic positioning in China's priority renewable energy sector and parental support from China Everbright Green Holdings. Its diversified project portfolio across biomass, waste-to-energy, and solar/wind provides multiple revenue streams. However, high leverage and profitability challenges require careful management of project economics and financing costs to achieve sustainable growth.

Sources

Company financial reportsHong Kong Stock Exchange filingsBloomberg financial data

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