investorscraft@gmail.com

Intrinsic ValueDatang Environment Industry Group Co., Ltd. (1272.HK)

Previous CloseHK$1.09
Intrinsic Value
Upside potential
Previous Close
HK$1.09

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

Datang Environment Industry Group Co., Ltd. is a specialized industrial company providing critical environmental protection and energy conservation solutions primarily to China's coal-fired power generation sector. Its core revenue model is built on long-term concession operations for flue gas desulfurization and denitrification facilities, complemented by engineering, procurement, and construction (EPC) services for both thermal and renewable energy power plants. The company operates as a key subsidiary of the state-owned China Datang Corporation, which provides a stable stream of projects and reinforces its market position within the nation's heavily regulated power industry. This entrenched relationship, combined with its comprehensive service offerings that include catalyst sales, water treatment, and ash handling, positions it as an integrated solutions provider essential for helping power producers meet stringent government emissions standards. Its strategic focus on servicing the existing coal-fired fleet, while also expanding into renewable energy EPC, creates a diversified business mix that leverages its engineering expertise across the evolving energy landscape in China.

Revenue Profitability And Efficiency

The company generated HKD 5.77 billion in revenue for the period, achieving a net income of HKD 549 million. This translates to a healthy net profit margin of approximately 9.5%, indicating effective cost management relative to its top line. Strong operating cash flow of HKD 1.72 billion significantly exceeds net income, highlighting high-quality earnings and efficient conversion of profits into cash.

Earnings Power And Capital Efficiency

Datang Environment demonstrated solid earnings power with diluted EPS of HKD 0.19. The substantial operating cash flow of HKD 1.72 billion, which far outstripped capital expenditures of HKD 349.6 million, indicates the capital-light nature of its concession and EPC models. This generates significant free cash flow available for debt service, reinvestment, or shareholder returns.

Balance Sheet And Financial Health

The balance sheet shows a leveraged position with total debt of HKD 3.92 billion against cash and equivalents of HKD 995 million. The company's ability to service this debt is supported by its robust operating cash flow generation. The low beta of 0.46 suggests the market perceives its financial risk as relatively moderate.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, distributing a dividend of HKD 0.089 per share. This represents a payout ratio of nearly 47% of its diluted EPS, signaling a commitment to returning capital to investors while retaining earnings for future growth initiatives within the environmental solutions sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 3.80 billion, the stock trades at a price-to-earnings multiple of roughly 7x based on the period's earnings. This modest valuation likely reflects the market's view of the company's niche focus and its ties to the coal power sector, balancing its stable cash flows against long-term energy transition risks.

Strategic Advantages And Outlook

The company's primary strategic advantage is its entrenched position as a subsidiary of a major state-owned power enterprise, ensuring a steady project pipeline. Its outlook is tied to China's ongoing enforcement of emissions regulations for thermal power plants and its ability to capture growth in renewable energy EPC, though it remains exposed to the long-term trajectory of coal power in the country.

Sources

Company Description and Financial Data Provided

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