investorscraft@gmail.com

Intrinsic ValueZhejiang Tuna Environmental Science & TechnologyCo.,Ltd. (603177.SS)

Previous Close$11.59
Intrinsic Value
Upside potential
Previous Close
$11.59

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

Zhejiang Tuna Environmental Science & Technology operates as a specialized provider of comprehensive air pollution control solutions within China's industrial environmental protection sector. The company generates revenue through engineering, procurement, and construction (EPC) contracts and build-operate-transfer (BOT) projects, focusing on flue gas treatment systems including desulfurization, denitrification, and dedusting equipment. Its product portfolio encompasses wet electrostatic precipitators, electric-bag composite dust collectors, various catalysts, and specialized desulfurization components, serving industrial clients requiring emissions compliance. Operating in the competitive pollution control equipment market, Tuna Environmental leverages its integrated service model and technological expertise to secure projects from industrial operators facing stringent environmental regulations. The company maintains a regional focus with international operations, positioning itself as a solutions provider rather than merely an equipment manufacturer, which enhances its value proposition in the environmental infrastructure space.

Revenue Profitability And Efficiency

The company reported revenue of CNY 918.6 million with net income of CNY 22.9 million, indicating modest profitability margins. Operating cash flow of CNY 105.4 million significantly exceeded net income, suggesting healthy cash conversion from operations. Capital expenditures of CNY 31.7 million represent ongoing investment in operational capabilities, though at a manageable level relative to cash generation.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.11 reflects the company's current earnings capacity given its capital structure. The substantial difference between operating cash flow and net income indicates strong non-cash adjustments, potentially reflecting project accounting characteristics typical of EPC businesses. The company demonstrates ability to generate operational cash despite relatively thin net margins.

Balance Sheet And Financial Health

The balance sheet shows CNY 204.6 million in cash against total debt of CNY 786.8 million, indicating leveraged financial positioning. The debt level appears substantial relative to the company's market capitalization of CNY 2.5 billion, suggesting significant financial leverage that warrants monitoring for liquidity and interest coverage capabilities.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0.04, representing a payout from current earnings. The capital structure and investment pattern suggest focus on project execution rather than aggressive expansion. The environmental protection sector in China offers growth potential driven by regulatory requirements, though competitive pressures may affect margin development.

Valuation And Market Expectations

With a market capitalization of CNY 2.5 billion and beta of 0.80, the market prices the company with moderate systematic risk exposure relative to the broader market. The valuation reflects expectations for continued demand in environmental compliance solutions, though investor sentiment may be tempered by leverage concerns and competitive industry dynamics.

Strategic Advantages And Outlook

The company's integrated EPC and BOT capabilities provide competitive advantages in securing comprehensive pollution control projects. Its technological expertise in flue gas treatment positions it well within China's ongoing environmental regulatory framework. The outlook depends on continued regulatory enforcement and the company's ability to manage project execution while maintaining financial stability amid its leveraged position.

Sources

Company financial reportsStock exchange disclosuresCompany description data

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