investorscraft@gmail.com

Intrinsic ValueChengbang Eco-Environment Co.,Ltd. (603316.SS)

Previous Close$14.81
Intrinsic Value
Upside potential
Previous Close
$14.81

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

Chengbang Eco-Environment Co., Ltd. is a specialized Chinese engineering and construction firm operating at the intersection of ecological development and cultural tourism. The company's core revenue model is built on providing integrated, turnkey solutions encompassing initial design, project construction, and subsequent operational management. Its service portfolio is diverse, targeting government and commercial clients with needs in landscaping, municipal utilities, ancient building restoration, water conservancy, and the creation of themed tourist attractions. Within China's expansive infrastructure and environmental protection sector, Chengbang carves out a distinct niche by blending traditional construction with ecological restoration and cultural promotion. This positions it as a specialist contractor for projects like characteristic towns, beautiful villages, and pastoral complexes, which are prioritized under national development initiatives. Its market position is that of a regional player, leveraging its long-established presence since 1996 and base in Hangzhou to secure contracts, though it operates in a highly competitive and fragmented industry alongside much larger state-owned enterprises.

Revenue Profitability And Efficiency

For the period, the company reported revenue of CNY 347.9 million. However, profitability was severely challenged, with a net loss of CNY 99.5 million and a diluted EPS of -CNY 0.38. A positive operating cash flow of CNY 67.2 million suggests some core operational cash generation, though it was insufficient to offset the overall net loss for the period.

Earnings Power And Capital Efficiency

The significant net loss indicates a period of substantial earnings pressure, likely driven by high operating costs, project delays, or competitive pricing. Capital expenditures were modest at CNY -6.0 million, implying a limited investment in new productive assets during this timeframe, which may reflect a cautious approach amidst financial difficulties.

Balance Sheet And Financial Health

The balance sheet shows a high degree of leverage, with total debt of CNY 1.01 billion significantly outweighing cash and equivalents of CNY 43.3 million. This substantial debt burden, coupled with a net loss, points to heightened financial risk and potential liquidity constraints that require careful management.

Growth Trends And Dividend Policy

The reported net loss indicates a contraction rather than growth. The company did not pay a dividend, a prudent measure given its current unprofitable status and need to conserve cash. Future growth is contingent on a return to profitability and successful execution of its project pipeline.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.75 billion, the market valuation appears to factor in the company's specialized niche and potential recovery. The negative earnings make traditional P/E ratios irrelevant, implying investor expectations are based on future turnaround prospects rather than current performance.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated service model and focus on eco-environmental projects aligned with Chinese policy goals. The outlook is uncertain, hinging on its ability to win profitable contracts, manage its high debt load, and successfully navigate a competitive market to return to sustainable operations.

Sources

Company DescriptionProvided Financial 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