investorscraft@gmail.com

Intrinsic ValueQingdao Guolin Environmental Technology Co.,Ltd. (300786.SZ)

Previous Close$16.04
Intrinsic Value
Upside potential
Previous Close
$16.04

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

Qingdao Guolin Environmental Technology operates as a specialized industrial machinery company focused on ozone generation and environmental technology solutions. The company generates revenue through the design, manufacturing, installation, and maintenance of ozone equipment systems serving multiple industrial applications. Its core product portfolio includes large-scale ozone generators for municipal water treatment, industrial disinfection systems, and specialized equipment for packaging, swimming pools, and gas storage applications. The company has established a niche position within China's environmental technology sector by providing integrated solutions that address water purification and industrial sterilization needs. Founded in 1994, Qingdao Guolin has developed technical expertise in ozone generation technology, complementing its offerings with related products including oxygen and nitrogen generators, heat pumps, and water supply equipment. This diversified approach allows the company to serve various industrial clients while maintaining specialization in environmental treatment technologies. The company's market positioning reflects the growing demand for water treatment and disinfection solutions in China's industrial and municipal sectors, though it operates in a competitive landscape with evolving regulatory requirements and technological standards.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 493 million for the fiscal period, but experienced a net loss of CNY 49.96 million, indicating significant profitability challenges. Operating cash flow was negative at CNY 30.23 million, while capital expenditures totaled CNY 33.23 million, suggesting the company is investing in operations despite current financial pressures. The diluted EPS of -0.27 reflects the net loss position and the impact on shareholder returns during this period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, with negative net income and operating cash flow indicating operational challenges. The company's capital allocation strategy involves continued investment in fixed assets, as evidenced by capital expenditures that slightly exceeded operating cash outflows. This suggests management is prioritizing long-term capacity over short-term profitability, though the efficiency of these investments will depend on future revenue growth and margin improvement.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 115.89 million against total debt of CNY 155.98 million, indicating a net debt position. With a market capitalization of approximately CNY 2.76 billion, the company maintains moderate leverage, though the negative cash flow generation warrants monitoring of liquidity. The current financial structure provides some flexibility but requires careful management given the operating losses.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and focus on preserving capital. Growth trends appear challenged given the current financial results, though the company's continued capital investment suggests management maintains a longer-term growth orientation. The absence of a dividend policy reflects the priority on stabilizing operations and returning to profitability before shareholder distributions.

Valuation And Market Expectations

The market capitalization of approximately CNY 2.76 billion suggests investors may be valuing the company based on its niche market position and long-term potential in China's environmental technology sector rather than current earnings. The beta of 0.851 indicates moderate volatility relative to the broader market, reflecting the specialized nature of the business and its sensitivity to industrial and environmental spending cycles.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized expertise in ozone generation technology and established presence in China's environmental equipment market. The outlook depends on the company's ability to leverage its technical capabilities to improve operational efficiency and capitalize on growing demand for water treatment and disinfection solutions. Success will require navigating competitive pressures while demonstrating a path to sustainable profitability and positive cash flow generation.

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