investorscraft@gmail.com

Intrinsic ValueEIT Environmental Development Group Co.,Ltd (300815.SZ)

Previous Close$24.48
Intrinsic Value
Upside potential
Previous Close
$24.48

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

EIT Environmental Development Group operates as a comprehensive municipal environmental service provider in China's growing waste management sector. The company generates revenue through long-term service contracts with municipal governments, offering an integrated portfolio that spans urban sanitation, property management, municipal lighting, and park greening. Its core business model leverages public-private partnerships to deliver essential urban services, positioning it as a key player in China's urbanization and environmental protection initiatives. The company has strategically expanded beyond traditional sanitation to include higher-value services such as smart city construction, waste sorting and recycling, and food waste disposal, creating multiple revenue streams within the environmental services ecosystem. This diversification allows EIT to capture value across the waste management value chain while benefiting from government policies promoting sustainable urban development. Operating from its Shenzhen headquarters since 2010, the company has established a strong regional presence in one of China's most developed economic zones. Its market position is reinforced by specialized capabilities in forestry carbon sink development and rural revitalization projects, which align with national environmental targets. The integration of human resource outsourcing and consulting services further enhances its value proposition to municipal clients seeking comprehensive urban management solutions.

Revenue Profitability And Efficiency

EIT Environmental Development Group reported revenue of CNY 7.20 billion for the fiscal year, demonstrating substantial scale in the municipal services market. The company achieved net income of CNY 575 million, translating to a net profit margin of approximately 8.0%, reflecting moderate profitability in its capital-intensive operations. Operating cash flow of CNY 369 million was significantly impacted by substantial capital expenditures of CNY -1.29 billion, indicating ongoing investments in service infrastructure and expansion initiatives.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of CNY 1.44, representing solid earnings power relative to its market capitalization. The significant gap between operating cash flow and capital expenditures suggests aggressive investment in growth assets, which may pressure near-term cash generation. The capital intensity of municipal service contracts typically requires substantial upfront investment with returns realized over longer contract periods.

Balance Sheet And Financial Health

EIT maintains a conservative financial structure with cash and equivalents of CNY 800 million against total debt of CNY 1.98 billion. This debt level appears manageable given the company's revenue base and the predictable nature of municipal contracts. The balance sheet supports ongoing infrastructure investments while maintaining adequate liquidity for operational requirements in the capital-intensive environmental services sector.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.375, representing a payout ratio of approximately 26% based on current EPS. This balanced approach suggests management's confidence in sustainable cash generation while retaining capital for growth initiatives. China's continued urbanization and environmental policy focus provide tailwinds for expansion in the municipal services market.

Valuation And Market Expectations

With a market capitalization of CNY 11.32 billion, the company trades at a P/E ratio of approximately 19.7 times trailing earnings, reflecting market expectations for continued growth in China's environmental services sector. The beta of 0.617 indicates lower volatility compared to the broader market, typical for utility-like municipal service providers with predictable revenue streams from government contracts.

Strategic Advantages And Outlook

EIT's strategic advantage lies in its integrated service model and established government relationships in China's municipal environmental sector. The company is well-positioned to benefit from national environmental policies and urbanization trends. Future success will depend on effective capital allocation toward higher-margin services like waste recycling and smart city solutions while maintaining cost discipline in core sanitation operations.

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