investorscraft@gmail.com

Intrinsic ValueChina Resources and Environment Co.,Ltd. (600217.SS)

Previous Close$4.26
Intrinsic Value
Upside potential
Previous Close
$4.26

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

China Resources and Environment operates as a specialized electronic waste recycling company within China's environmental services sector. The company focuses on the collection, dismantling, and processing of end-of-life electrical and electronic equipment, including televisions, refrigerators, washing machines, air conditioners, and computers. Its core revenue model involves acquiring discarded products, systematically breaking them down into component materials, and selling recovered commodities such as plastics, metals, and glass to downstream industrial customers. The company serves as a critical intermediary in China's circular economy, connecting waste generators with manufacturers seeking recycled raw materials while complying with stringent environmental regulations. Operating in a highly regulated market, the company leverages its established collection networks and processing facilities to maintain a competitive position. Its market positioning benefits from China's growing emphasis on environmental protection and resource conservation, though it faces competition from both formal and informal recycling channels. The company's specialized focus on WEEE (Waste Electrical and Electronic Equipment) recycling distinguishes it within the broader waste management industry.

Revenue Profitability And Efficiency

The company generated CNY 4.02 billion in revenue with modest net income of CNY 22.47 million, reflecting thin margins characteristic of the recycling industry. Operating cash flow of CNY 348.85 million demonstrates reasonable operational efficiency, though capital expenditures of CNY 159.11 million indicate ongoing investment requirements. The low net income margin suggests competitive pricing pressures and high processing costs in the waste recycling sector.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.0152 indicates limited earnings power relative to the company's scale. The positive operating cash flow generation, exceeding net income, suggests adequate working capital management. However, the modest earnings relative to revenue highlights the capital-intensive nature of electronic waste processing and the challenges in achieving superior returns in this environmentally regulated industry.

Balance Sheet And Financial Health

The company maintains CNY 884.92 million in cash against total debt of CNY 1.69 billion, indicating moderate leverage. The debt level appears manageable given the stable cash generation, though the liquidity position provides some buffer for operational needs. The balance sheet structure reflects the capital requirements for recycling operations and facility maintenance in this asset-intensive business.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.031 per share, representing a payout that exceeds earnings, suggesting a commitment to shareholder returns despite modest profitability. Growth prospects are tied to China's expanding electronic waste stream and regulatory enforcement favoring formal recycling channels. The industry's development depends on environmental policy support and technological advancements in recycling efficiency.

Valuation And Market Expectations

With a market capitalization of CNY 7.28 billion, the company trades at approximately 1.8 times revenue, reflecting market expectations for sector growth. The beta of 0.866 indicates slightly less volatility than the broader market, suggesting investors view the business as relatively defensive given its essential environmental services role in China's waste management infrastructure.

Strategic Advantages And Outlook

The company benefits from regulatory tailwinds as China strengthens e-waste management policies and promotes circular economy initiatives. Its established processing capabilities and compliance with environmental standards provide competitive advantages. The outlook depends on operational efficiency improvements, expansion of collection networks, and ability to capture value from recovered materials amid fluctuating commodity prices and increasing competition in the recycling sector.

Sources

Company financial statementsStock exchange disclosuresCompany description from financial data provider

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