investorscraft@gmail.com

Intrinsic ValueShuangliang Eco-Energy Systems Co.,Ltd (600481.SS)

Previous Close$8.89
Intrinsic Value
Upside potential
Previous Close
$8.89

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

Shuangliang Eco-Energy Systems operates as a specialized industrial machinery manufacturer focused on energy-efficient thermal management solutions. The company designs, produces, and sells advanced refrigeration, heating, and power systems including lithium bromide absorption chillers, seawater desalination systems, and air-cooled condensers. Its comprehensive service offerings span energy management contracts, engineering procurement and construction services, and technical consulting, creating a diversified revenue model across project lifecycle stages. Operating primarily in China's industrial sector, Shuangliang serves energy-intensive industries including petrochemical, steel, thermal power, textile, and food processing through customized thermal solutions that optimize energy consumption and reduce environmental impact. The company leverages its 40-year industry presence to maintain relationships with major industrial clients while competing on technological innovation in absorption cooling and waste heat recovery systems within China's growing industrial efficiency market.

Revenue Profitability And Efficiency

The company reported revenue of CNY 13.0 billion but experienced significant profitability challenges with a net loss of CNY -2.1 billion. This substantial negative margin reflects operational inefficiencies or potential write-downs in the current period. Operating cash flow was nearly neutral at CNY -1.0 million, while capital expenditures of CNY -256 million indicate continued investment in production capabilities despite the challenging profitability environment.

Earnings Power And Capital Efficiency

Diluted EPS of -1.14 demonstrates severe earnings pressure during the period. The negative operating cash flow relative to substantial revenue suggests potential working capital challenges or timing differences in project payments. The company's capital allocation appears focused on maintaining operational capacity despite current profitability headwinds, indicating a strategic view toward longer-term market positioning.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with CNY 6.1 billion in cash against total debt of CNY 10.2 billion, providing adequate short-term flexibility. However, the debt-to-equity position requires monitoring given the current loss-making operations. The substantial cash position provides a buffer for ongoing operations while the company addresses profitability challenges.

Growth Trends And Dividend Policy

Despite the current net loss, the company maintained a dividend payment of CNY 0.32 per share, suggesting management's confidence in medium-term recovery or commitment to shareholder returns. The revenue base remains substantial, indicating maintained market presence, though the profitability trajectory requires strategic intervention to restore sustainable growth.

Valuation And Market Expectations

With a market capitalization of CNY 11.4 billion, the company trades at a significant discount to its revenue base, reflecting investor concerns about profitability recovery. The negative beta of -0.286 suggests defensive characteristics relative to the broader market, possibly indicating perceived stability in its industrial customer base despite current financial challenges.

Strategic Advantages And Outlook

The company's four-decade industry experience and specialized expertise in energy-efficient thermal systems provide foundational strengths. Its positioning in China's industrial efficiency sector aligns with national energy conservation priorities, though execution challenges must be addressed. Recovery will depend on improving project margins, optimizing cost structures, and leveraging its technological capabilities in absorption systems to capitalize on industrial decarbonization trends.

Sources

Company financial statementsShanghai Stock Exchange disclosuresCompany description and financial 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