investorscraft@gmail.com

Intrinsic ValueDongzhu Ecological Environment Protection Co.,Ltd (603359.SS)

Previous Close$6.75
Intrinsic Value
Upside potential
Previous Close
$6.75

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

Dongzhu Ecological Environment Protection Co., Ltd. operates as a specialized engineering and construction firm within China's burgeoning ecological restoration sector. The company generates revenue through a diversified service model encompassing project investment and operation, planning consultation, design research and development, and comprehensive ecological environment management. Its core activities are strategically aligned with national environmental priorities, focusing on critical areas such as ecological wetland protection, water environment management, forest park development, and mine restoration. This positions the company as an integrated solutions provider in a niche but essential market driven by government policy and sustainability initiatives. Its involvement in the seedling supply business further supports its ecosystem projects, creating a minor but synergistic revenue stream. Operating from its base in Wuxi, the company leverages its long-standing presence, established since 2001, to secure contracts, though it competes in a fragmented market with other regional players and state-owned enterprises.

Revenue Profitability And Efficiency

The company reported revenue of CNY 375.9 million for the period. However, profitability was severely challenged, with a significant net loss of CNY -630.1 million and a diluted EPS of -1.42. This indicates substantial cost overruns, potential project impairments, or other operational inefficiencies that drastically outweighed the top-line performance, pointing to a critical period for the business.

Earnings Power And Capital Efficiency

Operating cash flow was positive at CNY 96.6 million, suggesting core project operations can generate cash. Capital expenditures were minimal at CNY -34 thousand, indicating a lack of significant investment in new productive assets. The stark divergence between negative earnings and positive operating cash flow requires careful analysis of non-cash charges affecting the income statement.

Balance Sheet And Financial Health

Liquidity appears managed with cash and equivalents of CNY 327.2 million. Total debt stands at CNY 521.7 million, which is a material obligation relative to the company's market capitalization. The balance sheet shows a leveraged position that, combined with the substantial net loss, raises concerns about overall financial health and solvency without further restructuring or external support.

Growth Trends And Dividend Policy

The reported financials reflect a period of contraction and financial distress rather than growth. Despite this, a nominal dividend of CNY 0.01 per share was distributed. This may signal a commitment to shareholders or be a policy requirement, but it is unsustainable given the current massive losses and strained financial position.

Valuation And Market Expectations

The market capitalization is approximately CNY 4.83 billion. A beta of 0.245 suggests the stock is perceived as less volatile than the broader market, potentially due to its small size and niche focus. The valuation appears to incorporate expectations of a recovery or external intervention, as it is not directly supported by the current earnings or revenue base.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization within China's policy-driven ecological restoration market. Its integrated service offering and long-term industry presence are key assets. The outlook is highly uncertain, contingent on its ability to restructure operations, manage its debt load, and capitalize on continued government investment in environmental projects to return to profitability.

Sources

Company DescriptionPublic Financial 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