investorscraft@gmail.com

Intrinsic ValueJiangsu Jiangnan Water Co., Ltd. (601199.SS)

Previous Close$5.92
Intrinsic Value
Upside potential
Previous Close
$5.92

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

Jiangsu Jiangnan Water Co., Ltd. operates as a critical regional utility provider within China's regulated water sector, delivering integrated water supply and wastewater management services. Its core revenue model is built on long-term, stable contracts for the treatment and distribution of potable water and the operation of sewage facilities, serving both municipal and industrial clients. The company owns and operates three major surface water plants with a combined daily supply capacity of 1.1 million cubic meters, establishing a dominant position in its service territory. Beyond basic utilities, it generates additional income through engineering design, technical consulting, water quality testing, and public infrastructure investment, creating a diversified service portfolio. This strategic positioning within an essential service industry provides a defensive business profile with predictable cash flows, insulated from economic cycles due to the non-discretionary nature of water consumption. The company leverages its extensive infrastructure network and technical expertise to maintain a strong regional monopoly, supported by regulatory frameworks that ensure reasonable returns on capital investments.

Revenue Profitability And Efficiency

The company reported robust financial performance with revenue of CNY 1.53 billion and net income of CNY 402 million, translating to a healthy net profit margin of approximately 26.2%. This high profitability reflects the regulated nature of its operations and efficient cost management. Operating cash flow of CNY 355.4 million significantly exceeded capital expenditures, demonstrating strong cash generation from core activities.

Earnings Power And Capital Efficiency

Jiangsu Jiangnan Water exhibits solid earnings power with diluted EPS of CNY 0.43, supported by stable utility operations. The company maintains capital efficiency through strategic investments in water infrastructure, with capital expenditures of CNY 193.9 million focused on maintaining and expanding its treatment capacity and distribution network to support regional demand.

Balance Sheet And Financial Health

The company maintains a conservative financial position with cash and equivalents of CNY 868.1 million against total debt of CNY 664.4 million, indicating comfortable liquidity and moderate leverage. This balanced capital structure provides financial flexibility for ongoing infrastructure investments while maintaining stability in the regulated utility sector.

Growth Trends And Dividend Policy

As a regulated utility, growth is primarily driven by regional demand increases and regulated tariff adjustments rather than explosive expansion. The company demonstrates commitment to shareholder returns through a dividend per share of CNY 0.13, representing a payout ratio of approximately 30% based on current EPS, aligning with typical utility sector distribution policies.

Valuation And Market Expectations

With a market capitalization of CNY 5.45 billion, the company trades at a P/E ratio of approximately 13.6x based on current earnings. The negative beta of -0.134 suggests defensive characteristics, with investors valuing the stock for its stability and predictable cash flows rather than growth potential, typical of regulated water utilities.

Strategic Advantages And Outlook

The company's strategic advantages include its essential service monopoly, regulated return structure, and extensive infrastructure assets. The outlook remains stable given the non-cyclical demand for water services, though growth is constrained by regulatory frameworks. Future performance will depend on permitted tariff increases and efficiency improvements within the regulated operating environment.

Sources

Company financial reportsStock exchange disclosures

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