investorscraft@gmail.com

Intrinsic ValueShanghai Environment Group Co., Ltd (601200.SS)

Previous Close$8.58
Intrinsic Value
Upside potential
Previous Close
$8.58

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

Shanghai Environment Group Co., Ltd operates as a specialized environmental service provider in China's waste management sector, focusing on integrated municipal solid waste disposal and transfer services within the Shanghai metropolitan region. The company generates revenue through long-term service contracts and project-based fees for treating various waste streams, including municipal solid waste, sewage sludge, medical and hazardous materials, and food waste. Its operations are deeply entrenched in public infrastructure, providing essential services that are critical for urban sustainability and public health. The firm has established a strong regional market position as a key operator in Shanghai's environmental management ecosystem, benefiting from regulatory mandates and government partnerships that ensure stable demand for its comprehensive waste treatment solutions. This positioning allows it to leverage operational expertise and scale in a sector with high entry barriers due to capital intensity and regulatory compliance requirements.

Revenue Profitability And Efficiency

The company reported revenue of CNY 6.26 billion with a net income margin of approximately 9.2%, indicating solid profitability in its capital-intensive sector. Operating cash flow of CNY 1.53 billion significantly exceeded capital expenditures of CNY 684.5 million, demonstrating strong cash generation from core operations that supports ongoing investments in waste treatment infrastructure.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.43 reflects the company's earnings capacity relative to its equity base. The substantial operating cash flow coverage of capital expenditures suggests efficient capital deployment in essential waste management assets, though the sector's inherent capital intensity requires continuous investment to maintain and expand treatment capabilities.

Balance Sheet And Financial Health

With total debt of CNY 8.34 billion against cash and equivalents of CNY 1.15 billion, the company maintains a leveraged balance structure typical for infrastructure-intensive businesses. The moderate debt level appears manageable given the stable, contracted nature of its revenue streams and essential service provision within the Shanghai region.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.10, representing a payout ratio of approximately 23% based on current EPS. Growth prospects are tied to urban expansion, environmental regulation tightening, and potential expansion of service offerings within China's evolving waste management landscape.

Valuation And Market Expectations

Trading at a market capitalization of CNY 11.03 billion, the company's valuation reflects its position as a regional environmental services provider with stable cash flows. The low beta of 0.332 indicates relative defensive characteristics, suggesting market perception of the business as less cyclical than broader industrials.

Strategic Advantages And Outlook

The company's strategic advantages include its entrenched position in Shanghai's essential waste management infrastructure, regulatory expertise, and operational scale. Outlook remains stable supported by ongoing urbanization, environmental priorities, and the essential nature of waste disposal services, though dependent on regional economic conditions and government environmental spending.

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