investorscraft@gmail.com

Intrinsic ValueWuhan East Lake High Technology Group Co., Ltd. (600133.SS)

Previous Close$11.00
Intrinsic Value
Upside potential
Previous Close
$11.00

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

Wuhan East Lake High Technology Group operates as a diversified infrastructure and environmental services company based in China's Hubei province. The company generates revenue through three core segments: engineering construction of highways, bridges, and municipal infrastructure; development and operation of technology parks; and comprehensive environmental protection projects including flue gas treatment, wastewater management, and ecological restoration. Its business model combines government contracting for public works with technology-driven environmental solutions, positioning it at the intersection of traditional construction and green technology sectors. The company leverages its regional presence in Wuhan to secure municipal contracts while expanding its environmental technology offerings to address China's growing sustainability mandates. This dual focus on infrastructure development and environmental services creates a synergistic operation where construction capabilities support environmental project implementation, providing competitive advantages in integrated project delivery.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.37 billion with strong net income of CNY 528 million, representing a healthy net margin of approximately 15.7%. However, operating cash flow was negative at CNY -236 million, indicating potential working capital challenges despite solid profitability. The negative cash flow from operations alongside substantial capital expenditures of CNY -246 million suggests aggressive investment in growth projects or inventory buildup.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.48 demonstrates reasonable earnings power relative to the company's scale. The negative operating cash flow relative to positive net income raises questions about earnings quality and working capital management. The significant capital expenditure program indicates ongoing investment in infrastructure assets and environmental technology capabilities, though the cash flow pattern warrants monitoring for sustainable capital efficiency.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 2.82 billion against total debt of CNY 3.38 billion, indicating manageable leverage. The cash position provides buffer for ongoing operations despite negative operating cash flow. The debt level appears reasonable for an infrastructure company, though the negative operating cash flow requires careful management to maintain financial stability.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.165, representing a payout ratio of approximately 34% based on EPS. The substantial capital expenditures suggest ongoing investment in growth initiatives, particularly in environmental technology and infrastructure development. The combination of dividend payments and significant capex indicates a balanced approach to returning capital to shareholders while funding expansion.

Valuation And Market Expectations

With a market capitalization of CNY 9.59 billion, the company trades at approximately 2.85 times revenue and 18 times earnings. The beta of 0.723 suggests lower volatility than the broader market, reflecting the defensive nature of infrastructure and environmental services. Current valuation multiples appear reasonable for a company operating in government-contracted infrastructure and environmental sectors.

Strategic Advantages And Outlook

The company benefits from its strategic position in Wuhan's development ecosystem and growing environmental regulation in China. Its integrated approach combining construction expertise with environmental technology provides competitive advantages in securing comprehensive municipal contracts. The focus on sustainability aligns with national priorities, though execution risks and working capital management remain key challenges requiring monitoring.

Sources

Company financial statementsStock exchange disclosuresCompany description documentation

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