investorscraft@gmail.com

Intrinsic ValueCscec Scimee Sci.&Tech. Co.,Ltd (300425.SZ)

Previous Close$5.25
Intrinsic Value
Upside potential
Previous Close
$5.25

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

Cscec Scimee Sci.&Tech. Co.,Ltd operates as a specialized environmental technology company focused on water purification and sludge treatment solutions within China's industrial pollution control sector. The company's core revenue model centers on developing, manufacturing, and supplying proprietary magnetic separation water purification equipment across diverse industrial applications including metallurgy, coal processing, oil fields, and municipal sanitation. This positioning allows it to address critical environmental compliance needs for industrial clients while contributing to China's broader water conservation and pollution prevention initiatives. As a subsidiary of China State Construction Engineering Corporation (CSCEC) following its 2019 rebranding, the company leverages significant parent company resources and project pipelines, enhancing its competitive standing in the domestic environmental protection equipment market. Its technology portfolio specifically targets challenging industrial wastewater streams, creating a niche within the broader water treatment industry by offering specialized separation solutions that improve efficiency and reduce environmental impact for heavy industrial operators.

Revenue Profitability And Efficiency

The company generated CNY 1.54 billion in revenue for the period, achieving a net income of CNY 88.2 million, resulting in a net profit margin of approximately 5.7%. Operating cash flow stood at CNY 128.9 million, demonstrating the company's ability to convert earnings into cash. Capital expenditures of CNY 88.4 million indicate ongoing investment in operational capabilities, though this resulted in modest free cash flow generation after accounting for maintenance spending.

Earnings Power And Capital Efficiency

Diluted earnings per share reached CNY 0.13, reflecting the company's earnings power relative to its equity base. The relationship between operating cash flow and capital expenditures suggests a business model requiring substantial ongoing investment in equipment and technology. The company's capital efficiency metrics would benefit from analysis of returns on invested capital relative to industry peers in the specialized environmental equipment sector.

Balance Sheet And Financial Health

The company maintains CNY 254.3 million in cash and equivalents against total debt of CNY 775.2 million, indicating a leveraged financial structure common for industrial equipment companies. The debt level relative to equity requires monitoring, though the backing of CSCEC provides additional financial stability. The balance sheet structure suggests capacity for strategic investments but also necessitates careful liquidity management given the capital-intensive nature of its operations.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.026 per share, representing a payout from current earnings. Growth trends should be assessed in context of China's environmental protection expenditure cycles and industrial investment patterns. The company's positioning within CSCEC's ecosystem may provide growth opportunities through integrated environmental solutions for large-scale construction and industrial projects, though specific growth rates require multi-period analysis.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.58 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The beta of 0.69 suggests lower volatility than the broader market, potentially reflecting the defensive characteristics of environmental compliance spending. Market expectations appear to balance growth potential in China's environmental sector against execution risks in specialized industrial markets.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialized magnetic separation technology and its affiliation with CSCEC, providing access to large-scale infrastructure projects. The outlook depends on regulatory enforcement of environmental standards and industrial investment cycles in China. Success will require continued technological innovation and effective integration within CSCEC's project ecosystem to capitalize on China's ongoing environmental protection initiatives.

Sources

Company filingsMarket data

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