investorscraft@gmail.com

Intrinsic ValueChongqing Sanfeng Environment Group Corp., Ltd. (601827.SS)

Previous Close$9.02
Intrinsic Value
Upside potential
Previous Close
$9.02

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

Chongqing Sanfeng Environment Group operates as a specialized waste-to-energy solutions provider within China's environmental services sector. The company generates revenue through a comprehensive integrated model encompassing project investment, engineering construction, long-term facility operations, and specialized equipment supply for municipal solid waste treatment. Its core business focuses on converting waste into renewable energy while addressing urban sanitation challenges through advanced incineration technologies and leachate treatment systems. Operating in a highly regulated industry driven by China's environmental protection policies and urbanization trends, Sanfeng has established itself as a regional leader with expanding international operations. The company's market position is strengthened by its full-project lifecycle capabilities, from initial investment and construction to ongoing operations, creating recurring revenue streams through long-term service contracts and equipment sales to municipal clients.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 5.99 billion with strong profitability, achieving net income of CNY 1.17 billion, representing a healthy net margin of approximately 19.5%. Operating cash flow generation was substantial at CNY 2.05 billion, significantly exceeding capital expenditures of CNY 563 million, indicating efficient cash conversion from core operations and supporting ongoing investment capacity.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.70 reflects solid earnings power relative to the company's capital structure. The substantial operating cash flow coverage of capital investments demonstrates effective capital allocation, with free cash flow generation supporting both growth initiatives and shareholder returns while maintaining operational flexibility.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.33 billion in cash against total debt of CNY 6.44 billion, indicating moderate leverage. The company's cash position provides liquidity buffer, while the debt level appears manageable given the stable cash flow generation from long-term waste treatment contracts and predictable revenue streams.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly policy with a dividend per share of CNY 0.245, representing a payout ratio of approximately 35% based on EPS. This balanced approach supports both growth reinvestment and income returns to investors, aligning with the capital-intensive nature of waste-to-energy infrastructure development.

Valuation And Market Expectations

With a market capitalization of CNY 14.41 billion, the company trades at a P/E ratio of approximately 12.3x based on current earnings. The low beta of 0.257 suggests defensive characteristics, reflecting the essential nature of waste management services and relatively stable cash flows insulated from economic cycles.

Strategic Advantages And Outlook

Sanfeng's integrated business model and regional market leadership provide competitive advantages in China's growing environmental sector. The company is well-positioned to benefit from increasing waste treatment demands, government environmental initiatives, and urbanization trends, though regulatory changes and project execution risks remain key considerations for future performance.

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