investorscraft@gmail.com

Intrinsic ValueBeijing Enterprises Urban Resources Group Limited (3718.HK)

Previous CloseHK$0.40
Intrinsic Value
Upside potential
Previous Close
HK$0.40

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

Beijing Enterprises Urban Resources Group Limited operates as a specialized waste management entity within the industrials sector, functioning as a key subsidiary of Beijing Enterprises Water Group Limited. The company's core revenue model is built on providing comprehensive urban environmental services, including waste collection, treatment, recycling, and resource recovery operations. It operates in a highly regulated market where municipal contracts and long-term service agreements form the backbone of its stable cash flow generation. The company's strategic positioning leverages its parent company's extensive infrastructure and government relationships, allowing it to secure significant municipal waste management contracts in China's growing urban centers. This sector benefits from increasing urbanization and stringent environmental policies, creating a steady demand for professional waste management services. The company differentiates itself through integrated service offerings that span the entire waste value chain, from collection to resource recovery, positioning it as a solutions provider rather than just a service contractor. Its market position is further strengthened by its affiliation with a major state-backed conglomerate, providing operational scale and financial stability in a capital-intensive industry.

Revenue Profitability And Efficiency

The company generated HKD 6.41 billion in revenue with a net income of HKD 27.3 million, indicating thin margins in the competitive waste management sector. The minimal net profitability suggests operational challenges or intense market competition affecting earnings quality despite substantial top-line performance in this capital-intensive industry.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.0077, the company demonstrates limited earnings power relative to its revenue scale. The absence of reported operating cash flow and capital expenditure data prevents comprehensive analysis of cash generation efficiency and investment intensity in maintaining or expanding waste management infrastructure.

Balance Sheet And Financial Health

The balance sheet shows HKD 1.0 billion in cash against HKD 2.86 billion in total debt, indicating leveraged financial positioning. This debt level, while substantial, appears manageable given the company's infrastructure-based business model and potential access to parent company support within the Beijing Enterprises group structure.

Growth Trends And Dividend Policy

The company maintained a dividend of HKD 0.031 per share, representing a significant payout relative to its modest earnings. This dividend policy suggests a commitment to shareholder returns despite current profitability challenges, potentially supported by stable cash flows from long-term municipal contracts characteristic of the waste management industry.

Valuation And Market Expectations

Trading at a market capitalization of HKD 1.44 billion, the market values the company at approximately 0.22 times revenue, reflecting investor concerns about profitability and growth prospects. The beta of 0.635 indicates lower volatility than the broader market, typical for utility-like waste management businesses with predictable revenue streams.

Strategic Advantages And Outlook

The company's primary advantage lies in its affiliation with Beijing Enterprises Water Group, providing operational synergies and financial stability. The outlook depends on improving operational efficiency, potentially expanding service offerings, and leveraging China's increasing environmental regulations to secure more profitable contracts in the evolving waste management landscape.

Sources

Company filingsHong Kong 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