investorscraft@gmail.com

Intrinsic ValueSinoma Energy Conservation Ltd. (603126.SS)

Previous Close$7.35
Intrinsic Value
Upside potential
Previous Close
$7.35

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

Sinoma Energy Conservation Ltd. operates as a specialized engineering and manufacturing firm within China's renewable utilities sector, focusing on industrial energy efficiency and environmental protection solutions. Its core revenue model is derived from providing comprehensive engineering services, including the design and construction of energy-saving systems, clean energy projects, and environmental protection infrastructure. The company also generates income through the research, development, and sale of proprietary equipment such as waste and biomass boilers, thermal systems, and building materials like calcium silicate boards. As a subsidiary of the state-owned China National Materials Group, it leverages this affiliation to secure contracts in large-scale industrial and infrastructure projects, positioning itself as a key player in supporting China's national carbon neutrality goals. The company serves both domestic and international markets, capitalizing on the growing global demand for green technology and sustainable industrial practices, though it remains primarily focused on the Chinese market where regulatory tailwinds for emission reduction are strongest.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.32 billion for the period, demonstrating its operational scale within the niche energy conservation market. However, net income was a modest CNY 7.60 million, resulting in thin net margins, while negative operating cash flow of CNY -128.46 million indicates potential challenges in working capital management or project timing affecting cash generation from core operations.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.0125, reflecting minimal earnings power relative to its share count. The negative operating cash flow, coupled with capital expenditures of CNY -44.64 million, suggests the company is investing for growth but currently experiencing a cash outflow from operations, which may pressure its ability to self-fund expansion without external financing.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 1.04 billion, significantly exceeding total debt of CNY 298 million. This low leverage ratio provides financial flexibility and indicates a conservative capital structure, reducing near-term solvency risks despite the current period's operational cash flow challenges.

Growth Trends And Dividend Policy

The company paid a nominal dividend of CNY 0.005 per share, indicating a minimal return-of-capital policy likely aimed at signaling stability rather than providing substantial income. Future growth is contingent on capitalizing on China's energy transition policies, though current profitability metrics suggest expansion must be carefully managed to improve returns on invested capital.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.11 billion, the market values the company at a significant premium to its current earnings, implying investor expectations for future growth driven by China's green energy initiatives. The beta of 0.663 suggests lower volatility than the broader market, possibly reflecting its state-backed status and defensive utility sector characteristics.

Strategic Advantages And Outlook

Key strategic advantages include its affiliation with a large state-owned enterprise, providing project access and stability, and its specialization in a high-priority national sector. The outlook is tied to continued regulatory support for energy conservation in China, though improving operational cash flow and profit margins remains a critical challenge for sustainable value creation.

Sources

Company DescriptionFinancial Data Provided

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