investorscraft@gmail.com

Intrinsic ValueAnhui Zhonghuan Environmental Protection Technology Co.,Ltd (300692.SZ)

Previous Close$9.01
Intrinsic Value
Upside potential
Previous Close
$9.01

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

Anhui Zhonghuan Environmental Protection Technology operates as a specialized environmental services provider in China, focusing on integrated solutions for water treatment and waste management. The company generates revenue through a diversified portfolio that includes sludge treatment, urban and rural sewage treatment, ecological restoration of rivers and lakes, river basin management, and waste-to-energy operations. This comprehensive approach positions the firm within China's growing environmental protection sector, which benefits from increasing regulatory emphasis on pollution control and sustainable development. Zhonghuan's business model combines engineering services with long-term operational contracts, creating recurring revenue streams while addressing critical environmental challenges. The company maintains a regional focus with operations centered in Hefei, leveraging local government relationships and specialized technical expertise. As environmental standards tighten across China, Zhonghuan's integrated service capabilities provide competitive advantages in securing municipal and industrial contracts. The company operates in a fragmented but rapidly consolidating market, where technical specialization and operational scale determine market positioning. Zhonghuan's dual focus on water environment treatment and waste incineration power generation allows for cross-selling opportunities while diversifying revenue sources against sector-specific cyclicality.

Revenue Profitability And Efficiency

The company reported revenue of CNY 957 million for the period, with net income reaching CNY 59.3 million, indicating a net profit margin of approximately 6.2%. Operating cash flow generation was robust at CNY 180 million, significantly exceeding net income and suggesting healthy cash conversion from operations. Capital expenditures of CNY 79.7 million reflect ongoing investments in environmental treatment infrastructure and operational capacity expansion to support future growth initiatives.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.14, reflecting the company's ability to generate profits from its environmental service operations. The substantial operating cash flow relative to net income demonstrates strong underlying earnings quality and efficient working capital management. The company's capital allocation appears focused on maintaining and expanding treatment capacity, with capex representing a significant but manageable portion of operating cash flow.

Balance Sheet And Financial Health

Anhui Zhonghuan maintains a cash position of CNY 236 million against total debt of CNY 2.92 billion, indicating a leveraged capital structure typical for infrastructure-intensive environmental companies. The debt load reflects the capital requirements for developing and operating waste treatment facilities and water management projects. The company's balance sheet structure suggests reliance on debt financing for long-term asset development, common in the capital-intensive environmental services sector.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.03 per share, indicating a commitment to shareholder returns despite its growth phase. China's ongoing environmental protection initiatives and urbanization trends provide structural growth tailwinds for the company's service offerings. The balance between reinvestment for capacity expansion and dividend payments suggests a disciplined approach to capital allocation aimed at sustaining long-term growth while providing investor returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.39 billion, the company trades at a price-to-earnings multiple derived from its current profitability levels. The beta of 0.248 suggests lower volatility compared to the broader market, potentially reflecting the defensive characteristics of environmental services. Market valuation appears to incorporate expectations for steady growth aligned with China's environmental protection spending priorities.

Strategic Advantages And Outlook

The company's strategic position benefits from China's increasing regulatory focus on environmental protection and sustainable development. Zhonghuan's integrated service model and regional expertise provide competitive advantages in securing government and industrial contracts. The outlook remains positive given ongoing urbanization and environmental policy support, though execution on project timelines and margin management will be critical for sustained profitability growth in the competitive environmental services landscape.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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