investorscraft@gmail.com

Intrinsic ValueWuxi Huaguang Environment & Energy Group Co.,Ltd. (600475.SS)

Previous Close$21.00
Intrinsic Value
Upside potential
Previous Close
$21.00

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

Wuxi Huaguang Environment & Energy Group Co., Ltd. is a specialized industrial machinery manufacturer operating at the critical intersection of energy generation and environmental protection. The company's core revenue model is built on the research, development, and sale of high-efficiency boiler systems, including power station, waste heat, and biomass boilers, alongside essential pollution control equipment like flue gas desulfurization and denitrification units. It further diversifies its income through comprehensive engineering services and strategic investment operations in waste-to-energy projects, particularly garbage incineration. Operating within China's industrials sector, the company is a key domestic supplier supporting national initiatives for cleaner energy and reduced industrial emissions. Its market position is strengthened by its long-established history, founded in 1958, and its deep technical expertise in providing integrated solutions that help clients meet stringent environmental regulations while improving energy efficiency.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 9.11 billion for the period. Profitability was solid, with net income reaching CNY 704 million, translating to a net margin of approximately 7.7%. Operational efficiency is demonstrated by strong cash generation, with operating cash flow of CNY 1.03 billion significantly exceeding net income, indicating high-quality earnings.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.74, reflecting the firm's earnings power. Capital expenditure was substantial at CNY 904 million, indicating active investment in maintaining and growing its industrial asset base. The difference between operating cash flow and capex resulted in positive free cash flow, supporting financial flexibility.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 2.51 billion against total debt of CNY 5.41 billion. This indicates a leveraged but manageable financial structure common for capital-intensive industrials. The company maintains sufficient liquidity to meet its obligations and fund ongoing operations.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.45 per share. This payout, supported by earnings and cash flow, reflects a commitment to returning capital while likely retaining funds for reinvestment in growth initiatives aligned with environmental and energy trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17.1 billion, the market assigns a valuation that considers its niche in environmental solutions. A beta of 0.21 suggests the stock is perceived as less volatile than the broader market, potentially viewed as a defensive play within the industrials sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise and product portfolio that directly serves China's push for cleaner industrial processes and energy efficiency. Its outlook is tied to continued regulatory support for environmental protection and waste-to-energy investments, positioning it to capitalize on these long-term structural trends.

Sources

Company DescriptionFinancial Data Provided

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