investorscraft@gmail.com

Intrinsic ValueGrandtop Yongxing Group Co., Ltd. (601033.SS)

Previous Close$15.71
Intrinsic Value
Upside potential
Previous Close
$15.71

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

Grandtop Yongxing Group operates as a specialized waste-to-energy company in China's industrials sector, generating revenue primarily through long-term power purchase agreements for electricity produced from municipal solid waste incineration. The company's core business model involves converting waste into renewable energy, providing essential urban infrastructure services while benefiting from government policies supporting renewable energy and sustainable waste management. This positions the firm at the intersection of environmental services and clean energy generation, serving growing urban populations with waste disposal solutions while contributing to China's carbon reduction goals. The company maintains a strategic focus on biomass treatment operations, leveraging its incineration technology to address both waste management challenges and energy production needs in its operational regions. Its market position is strengthened by the essential nature of waste disposal services and the increasing regulatory emphasis on environmentally responsible waste treatment methods across Chinese municipalities.

Revenue Profitability And Efficiency

The company generated CNY 3.76 billion in revenue with net income of CNY 820.6 million, demonstrating a healthy net profit margin of approximately 21.8%. Strong operating cash flow of CNY 1.91 billion significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash and robust operational efficiency in its waste-to-energy operations.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.91 and substantial operating cash flow generation, the company exhibits solid earnings power. The significant positive spread between operating cash flow and capital expenditures suggests effective capital deployment in revenue-generating assets, though the capital-intensive nature of waste-to-energy facilities requires ongoing investment.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.13 billion in cash against total debt of CNY 8.83 billion, indicating leveraged operations typical for infrastructure companies. The debt level appears substantial relative to the market capitalization, suggesting the company relies on debt financing for its capital-intensive waste-to-energy plant development and operations.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.60, representing a payout ratio of approximately 66% based on EPS. This dividend policy indicates management's confidence in stable cash flow generation from long-term waste processing contracts and power sales agreements.

Valuation And Market Expectations

Trading with a market capitalization of CNY 14.41 billion and a beta of 0.66, the market prices the company as a relatively stable utility-like investment. The valuation reflects expectations for steady cash flows from essential waste management services and renewable energy production, with lower volatility compared to the broader market.

Strategic Advantages And Outlook

The company benefits from strategic positioning in China's growing waste-to-energy sector, supported by urbanization trends and environmental policies. Its essential service nature provides revenue stability, though future growth depends on capacity expansion and maintaining favorable regulatory frameworks for renewable energy pricing and waste treatment standards.

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