investorscraft@gmail.com

Intrinsic ValueZhejiang Feida Environmental Science & Technology Co., Ltd. (600526.SS)

Previous Close$5.69
Intrinsic Value
Upside potential
Previous Close
$5.69

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

Zhejiang Feida Environmental Science & Technology operates as a specialized industrial machinery manufacturer focused on environmental protection equipment within China's growing pollution control sector. The company designs, produces, sells, and installs comprehensive solutions for flue gas, water, and solid waste pollution management, serving industrial clients facing stringent environmental regulations. With its founding dating back to 1969, Feida has established long-term industry relationships and technical expertise in air quality control systems and wastewater treatment technologies. The company occupies a niche position in China's environmental infrastructure market, leveraging its integrated service model that combines equipment manufacturing with installation capabilities. This vertical integration allows Feida to capture value across the project lifecycle while maintaining quality control. As China continues to prioritize environmental remediation, the company benefits from sustained regulatory-driven demand for pollution control equipment across industrial sectors including power generation, metallurgy, and chemical processing.

Revenue Profitability And Efficiency

The company generated CNY 4.29 billion in revenue with net income of CNY 241 million, reflecting a net margin of approximately 5.6%. Operating cash flow was robust at CNY 1.04 billion, indicating healthy cash conversion from operations. The significant capital expenditures of CNY -1.82 billion suggest substantial investments in capacity expansion or technological upgrades to support future growth initiatives.

Earnings Power And Capital Efficiency

Feida demonstrates moderate earnings power with diluted EPS of CNY 0.27. The company maintains substantial cash generation from operations, though high capital investment requirements impact free cash flow. The balance between operational cash generation and reinvestment needs reflects the capital-intensive nature of environmental equipment manufacturing and project installation services.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with CNY 1.55 billion in cash and equivalents against total debt of CNY 1.55 billion, indicating balanced leverage. The nearly equal cash and debt levels suggest prudent financial management, though the capital-intensive nature of the business requires careful working capital management to fund equipment manufacturing and project execution cycles.

Growth Trends And Dividend Policy

Feida maintains a shareholder-friendly approach with a dividend per share of CNY 0.10, representing a payout ratio of approximately 37% based on current EPS. The substantial capital expenditure program indicates management's focus on growth and capacity expansion, positioning the company to capitalize on China's ongoing environmental protection initiatives and regulatory requirements.

Valuation And Market Expectations

With a market capitalization of CNY 4.72 billion, the company trades at approximately 1.1 times revenue and 19.6 times earnings. The beta of 0.432 indicates lower volatility compared to the broader market, reflecting the defensive characteristics of environmental equipment spending which is often driven by regulatory mandates rather than economic cycles.

Strategic Advantages And Outlook

Feida benefits from China's sustained environmental protection policies and regulatory enforcement driving demand for pollution control equipment. The company's long-established presence and integrated service model provide competitive advantages in project execution. Ongoing investments in capacity and technology should position Feida to capture growth opportunities in China's evolving environmental remediation market.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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