investorscraft@gmail.com

Intrinsic ValueBeijing Capital Eco-environment Protection Group Co.,ltd. (600008.SS)

Previous Close$3.08
Intrinsic Value
Upside potential
Previous Close
$3.08

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 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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company DescriptionProvided Financial 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