investorscraft@gmail.com

Intrinsic ValueHeilongjiang Interchina Water Treatment Co.,Ltd. (600187.SS)

Previous Close$2.37
Intrinsic Value
Upside potential
Previous Close
$2.37

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

Heilongjiang Interchina Water Treatment operates as a specialized utility company focused on China's essential water infrastructure sector. The company generates revenue through the construction, operation, and maintenance of water purification and supply systems, complemented by sewage treatment and drainage integration services. Its business model combines long-term operational contracts with project-based engineering and technical services, creating a diversified revenue stream within the regulated water utility landscape. Operating since 1998 and headquartered in Shanghai, the company has established regional expertise in water management solutions while expanding into green sustainable energy projects. This positions Interchina as a niche player in China's environmental protection sector, serving municipal and industrial clients with essential water treatment infrastructure. The company's focus on integrated water solutions and emerging sustainable energy services reflects the evolving demands of China's environmental policy initiatives and urbanization trends.

Revenue Profitability And Efficiency

The company reported revenue of CNY 179.2 million with strong net income of CNY 43.6 million, indicating healthy profitability margins. However, negative operating cash flow of CNY -4.4 million and significant capital expenditures of CNY -55.6 million suggest substantial ongoing investment requirements. The disparity between net income and cash flow metrics warrants attention to working capital management and project timing.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.027, the company demonstrates earnings capability despite its relatively small revenue base. The negative operating cash flow relative to positive net income suggests potential timing differences in revenue recognition or substantial reinvestment needs. The capital-intensive nature of water infrastructure projects is evident in the significant capex outlays required for operations.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 209.1 million in cash against total debt of CNY 43.8 million, indicating conservative leverage. This robust cash position provides financial flexibility for ongoing projects and potential expansion. The balance sheet structure appears well-positioned to support the capital-intensive requirements of water infrastructure development.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings to fund growth initiatives and capital projects. This approach aligns with the capital-intensive nature of water infrastructure development and suggests management's focus on reinvestment rather than shareholder distributions. The growth trajectory appears focused on project expansion rather than organic market share gains.

Valuation And Market Expectations

Trading with a market capitalization of approximately CNY 4.9 billion, the company's valuation reflects investor expectations for China's environmental infrastructure sector. The negative beta of -0.099 suggests defensive characteristics, potentially positioning the stock as a non-cyclical investment within the utilities space. Valuation metrics appear to incorporate expectations for stable, regulated returns.

Strategic Advantages And Outlook

The company benefits from its established presence in China's essential water services sector, operating in a regulated environment with predictable demand. Its expansion into green sustainable energy projects demonstrates strategic diversification beyond core water services. The outlook remains tied to China's environmental policy direction and urbanization trends, with potential growth driven by infrastructure investment and environmental regulations.

Sources

Company financial reportsStock exchange disclosuresCompany description 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