investorscraft@gmail.com

Intrinsic ValueZonqing Environmental Limited (1855.HK)

Previous CloseHK$1.33
Intrinsic Value
Upside potential
Previous Close
HK$1.33

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

Zonqing Environmental Limited operates as a specialized engineering and construction firm in China, focusing on the integrated delivery of landscaping, ecological restoration, and municipal infrastructure services. Its core revenue model is project-based, generating income from design, construction, and technical consultancy contracts for public and private sector clients, primarily within urban development and environmental sustainability initiatives. The company occupies a niche position within the broader industrials sector, catering to China's ongoing urbanization and environmental governance priorities. Its service portfolio, which spans from landscape design to sanitation services, provides a diversified offering but also positions it in a highly competitive and fragmented market. Its recent rebranding to emphasize 'Environmental' reflects a strategic alignment with national ecological civilization goals, though its market share remains regional, centered on its Changchun headquarters and surrounding areas.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.74 billion for the period. However, profitability was constrained with net income of HKD 40.0 million, resulting in a narrow net margin. Operational efficiency appears challenged, as evidenced by negative operating cash flow of HKD -42.3 million, indicating potential working capital pressures from its project-based business model.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0485, reflecting modest earnings power. The negative operating cash flow, juxtaposed with zero reported capital expenditures, suggests that current operations are not self-funding and may be consuming rather than generating liquid capital, raising questions about capital allocation and the sustainability of its earnings.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 122.8 million against total debt of HKD 891.7 million, indicating a leveraged financial structure. This significant debt burden relative to cash and earnings poses a notable risk to financial health and flexibility, particularly in a capital-intensive industry and a potentially slowing economic environment.

Growth Trends And Dividend Policy

The company has instituted a dividend policy, distributing HKD 0.03 per share. This payout, against its current earnings and cash flow profile, could be considered aggressive. Future growth is inherently tied to securing new project contracts and navigating the cyclicality of government infrastructure spending and real estate development in China.

Valuation And Market Expectations

With a market capitalization of approximately HKD 3.45 billion, the market valuation implies certain growth expectations. The subdued beta of 0.443 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its small-cap status and specific industry niche rather than a defensive profile.

Strategic Advantages And Outlook

The company's strategic focus on environmental and ecological projects aligns with long-term national policy trends in China. Its main advantages include integrated service capabilities and regional expertise. The outlook remains cautious, contingent on its ability to manage leverage, improve cash flow generation from operations, and successfully compete for new contracts in a challenging macroeconomic climate.

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