Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company financial reportsStock exchange disclosuresMarket data providers
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |