investorscraft@gmail.com

Intrinsic ValueGuodian Technology & Environment Group Corporation Limited (1296.HK)

Previous CloseHK$1.07
Intrinsic Value
Upside potential
Previous Close
HK$1.07

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Guodian Technology & Environment Group Corporation Limited is a China-based industrial company providing critical environmental protection and energy conservation solutions, primarily serving the domestic power generation sector. Its core revenue model is diversified across four segments: Environmental Protection, offering sulphur and nitrogen oxide control technologies and water treatment; Energy Conservation Solutions, providing ignition equipment and plant construction services; Wind Power Products and Services, involving turbine manufacturing and system solutions; and Others, which includes renewable power generation. The company operates within the industrials sector, specifically in pollution and treatment controls, leveraging its established presence and technical expertise to address China's stringent environmental regulations and green energy transition. Its market position is intrinsically linked to state-driven environmental policies and its historical affiliation with major power generators, positioning it as a specialized domestic provider of emission control and renewable energy equipment rather than a broad international competitor.

Revenue Profitability And Efficiency

The company reported revenue of HKD 12.07 billion for FY2021; however, it experienced significant profitability challenges with a net loss of HKD 1.21 billion and negative diluted EPS of HKD 0.20. Operational efficiency was further strained by negative operating cash flow of HKD 409 million, indicating core business activities were not generating sufficient cash during the period.

Earnings Power And Capital Efficiency

Earnings power was severely impacted by the substantial net loss. Capital allocation was heavily directed towards investments, as evidenced by capital expenditures of HKD -1.38 billion, which significantly exceeded the cash generated from operations, reflecting an aggressive investment strategy that pressured short-term financial performance.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 4.82 billion against total debt of HKD 6.29 billion. This debt level, coupled with negative cash flows from operations, suggests heightened financial leverage and potential liquidity constraints, indicating a strained financial health position at the fiscal year-end.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a dividend payout of HKD 0.04138 per share. This action, against a backdrop of negative earnings, may indicate a commitment to shareholder returns or a policy supported by other financial resources, though it presents a contrast to the overall negative growth trends evident in profitability and cash flow.

Valuation And Market Expectations

Specific market capitalization data was unavailable (null), limiting a precise valuation assessment. The provided beta of 0.53 suggests the stock has historically been less volatile than the broader market, which may reflect investor perceptions of its alignment with state-driven environmental mandates rather than pure market cyclicality.

Strategic Advantages And Outlook

The company's strategic advantage lies in its entrenched role within China's green energy and pollution control infrastructure, benefiting from national policy support. The outlook is contingent on its ability to translate significant capital investments into profitable growth and improved cash generation, navigating the competitive and regulatory landscape of China's industrial environmental sector.

Sources

Company DescriptionHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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