Data is not available at this time.
Beijing Capital Eco-environment Protection Group operates as a leading integrated environmental service provider in China, primarily within the industrials sector. Its core revenue model is built on long-term contracts for essential public utilities, including urban water supply management, comprehensive solid and hazardous waste treatment, and drainage network services. The company leverages a concession-based framework, generating stable, recurring income from municipal governments and industrial clients for operating critical infrastructure assets. With a significant operational footprint spanning 23 provinces, it holds a formidable market position as one of China's largest environmental protection conglomerates. Its scale is evidenced by a daily water treatment capacity of 24 million tons and solid waste handling of approximately 40,000 tons, providing essential services to numerous urban populations. This extensive geographic diversification and asset base create high barriers to entry and solidify its role as a key partner in China's ongoing urbanization and ecological civilization initiatives, ensuring a durable competitive moat.
The company reported robust revenue of CNY 20.05 billion for the period, demonstrating its significant scale in providing essential environmental services. Profitability is strong, with net income reaching CNY 3.53 billion, translating to a healthy net margin. Operating cash flow of CNY 4.08 billion indicates solid cash generation from its core utility operations, which is crucial for funding its capital-intensive business model and servicing its substantial debt obligations.
The company exhibits solid earnings power, with diluted EPS of CNY 0.48. Its operations are capital intensive, as reflected by substantial capital expenditures of CNY -4.17 billion, which are necessary to maintain and expand its extensive network of water and waste treatment infrastructure. This high level of investment is typical for utility operators and is essential for securing long-term, contracted revenue streams.
The balance sheet is characterized by a significant debt load of CNY 41.99 billion, which funds its asset-heavy infrastructure projects. This is partially offset by a sizable cash position of CNY 6.42 billion. The company's low beta of 0.237 suggests the market perceives its stock as a defensive utility, but the high leverage requires careful management of cash flows to meet financial obligations.
Growth is driven by China's continued focus on environmental protection and urbanization, supporting demand for its services. The company has demonstrated a shareholder-friendly policy by paying a dividend of CNY 0.17 per share, providing a yield and signaling confidence in its stable cash flow generation to support both reinvestment and returns to investors.
With a market capitalization of approximately CNY 24.0 billion, the market valuation implies a certain multiple on its earnings and cash flows. The low beta indicates investor expectations of stable, utility-like performance, with less sensitivity to broader economic cycles compared to the overall market, reflecting the defensive nature of its essential service offerings.
Its strategic advantages include a vast operational scale, long-term government contracts, and a critical role in China's environmental infrastructure. The outlook is underpinned by supportive national policies aimed at ecological improvement, although future performance is contingent on effective capital allocation and managing the financial leverage associated with its expansion.
Company DescriptionProvided Financial Data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |