investorscraft@gmail.com

Intrinsic ValueChina Boqi Environmental (Holding) Co., Ltd. (2377.HK)

Previous CloseHK$0.96
Intrinsic Value
Upside potential
Previous Close
HK$0.96

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 Boqi Environmental (Holding) Co., Ltd. is a specialized provider of air pollution control solutions, primarily serving coal-fired power plants and other industrial clients in China and internationally. The company operates through a diversified revenue model encompassing Engineering, Procurement, and Construction (EPC) projects for new installations, long-term Operation and Maintenance (O&M) service contracts for existing facilities, and Concession Operations where it builds, owns, and operates assets before transferring them back to the grantor. Its core expertise lies in flue gas treatment technologies, including desulfurization, denitrification, and dust removal systems, which are critical for clients to comply with stringent environmental regulations. This positions Boqi Environmental within the industrial pollution control sector, benefiting from government-driven environmental mandates. The company further diversifies its offerings through by-product sales, water treatment services, and hazardous waste management, creating multiple revenue streams. Its market position is leveraged through integrated service capabilities, from initial design to long-term operational support, catering to the full lifecycle of environmental infrastructure.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 2.15 billion and a net income of HKD 236 million, translating to a net profit margin of approximately 11%. The operating cash flow was strong at HKD 384 million, significantly exceeding capital expenditures of HKD 221 million, indicating healthy cash generation from core operations that supports reinvestment and financial flexibility.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of HKD 0.24. The positive operating cash flow of HKD 384 million, which comfortably covered capital investments, reflects efficient capital deployment in its project-based and asset-light service models, supporting returns without excessive fixed asset intensity.

Balance Sheet And Financial Health

The balance sheet shows a robust liquidity position with cash and equivalents of HKD 629 million against total debt of HKD 455 million, indicating a conservative leverage profile. This strong cash position provides a buffer for project funding and operational needs, supporting overall financial stability.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, distributing a dividend of HKD 0.046 per share. Its business model, tied to environmental regulation and infrastructure development, positions it to benefit from long-term growth trends in China's pollution control sector, though growth is cyclical and project-dependent.

Valuation And Market Expectations

With a market capitalization of approximately HKD 976 million, the market values the company at a P/E ratio of roughly 17x based on current earnings. This valuation reflects expectations for steady performance in a regulated, necessity-driven industry, balancing growth potential with execution risks.

Strategic Advantages And Outlook

The company's key advantages include its integrated service offerings and regulatory expertise in China's environmental sector. The outlook is supported by ongoing regulatory demands for cleaner industrial operations, though it remains subject to economic cycles and government policy priorities affecting capital expenditure in power and industrial sectors.

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