investorscraft@gmail.com

Intrinsic ValueCECEP Environmental Protection Equipment Co.,Ltd. (300140.SZ)

Previous Close$7.11
Intrinsic Value
Upside potential
Previous Close
$7.11

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

CECEP Environmental Protection Equipment operates as a specialized manufacturer within China's environmental technology sector, focusing on comprehensive pollution control solutions. The company generates revenue through the design, production, and sale of advanced equipment systems for air and water purification, environmental monitoring, and waste treatment. Its product portfolio serves critical infrastructure needs across municipal, industrial, and energy sectors, positioning it as an integrated provider in China's evolving environmental protection industry. The firm leverages technical expertise in high-voltage testing for major projects like UHV transmission and high-speed rail, complementing its core environmental offerings with specialized industrial applications. Market positioning is strengthened through diversified capabilities spanning equipment manufacturing, monitoring systems, and big data services, creating multiple revenue streams within the environmental value chain. This integrated approach allows the company to address complex regulatory requirements and large-scale infrastructure projects, though it operates in a competitive landscape with evolving technological standards and policy-driven demand cycles.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.92 billion with net income of CNY 605 million, translating to a healthy net margin of approximately 10.2%. Strong operating cash flow of CNY 1.87 billion significantly exceeded net income, indicating efficient working capital management and high-quality earnings. Capital expenditures of CNY 714 million reflect ongoing investments in production capacity and technological development to support future growth initiatives in the environmental protection equipment sector.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.19 demonstrates the company's ability to generate shareholder returns from its operational scale. The substantial operating cash flow relative to net income highlights robust cash conversion efficiency. The gap between operating cash flow and capital expenditures suggests the business generates sufficient internal funding for both maintenance investments and potential expansion opportunities within its specialized equipment markets.

Balance Sheet And Financial Health

With cash reserves of CNY 2.05 billion against total debt of CNY 7.13 billion, the company maintains a moderate liquidity position. The debt level reflects the capital-intensive nature of equipment manufacturing and potential financing needs for project-based business activities. The balance sheet structure appears aligned with the company's operational requirements in the environmental infrastructure sector, though debt servicing capacity remains a key monitoring area.

Growth Trends And Dividend Policy

The company has established a shareholder return policy with a dividend per share of CNY 0.12, representing a payout ratio of approximately 63% based on diluted EPS. This balanced approach indicates management's commitment to returning capital while retaining earnings for reinvestment. Growth prospects are tied to China's ongoing environmental regulations and infrastructure development, particularly in pollution control and monitoring solutions.

Valuation And Market Expectations

The market capitalization of approximately CNY 19.15 billion implies a P/E ratio of around 31.6 times trailing earnings, suggesting investor expectations for future growth in the environmental protection sector. The low beta of 0.103 indicates relatively low correlation with broader market movements, potentially reflecting the specialized nature of the business and its dependence on policy-driven investment cycles.

Strategic Advantages And Outlook

The company's strategic position within China's environmental protection ecosystem provides exposure to long-term regulatory trends and infrastructure modernization. Its diversified product range across air, water, and monitoring systems creates cross-selling opportunities while mitigating sector-specific risks. The outlook remains contingent on continued government emphasis on environmental quality and the company's ability to maintain technological competitiveness in an evolving market landscape.

Sources

Company Financial ReportsBloomberg

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