investorscraft@gmail.com

Intrinsic ValueYuancheng Environment Co., Ltd. (603388.SS)

Previous Close$0.58
Intrinsic Value
Upside potential
Previous Close
$0.58

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

Yuancheng Environment Co., Ltd. operates as a specialized engineering and construction firm focused on the niche real estate landscape sector within China. The company generates revenue primarily through undertaking comprehensive landscape engineering projects, which include the development of leisure and holiday gardens, public gardens, and ecological wetland systems. Its service portfolio extends beyond pure construction to encompass integrated activities such as the research, cultivation, and storage of seedlings, providing a vertically aligned offering from design to implementation. This positions the firm within the broader industrials sector, catering to real estate development, urban greening initiatives, and ecological restoration projects driven by municipal and private clients. Its market position is that of a regional specialist, headquartered in Hangzhou, leveraging its design capabilities and botanical expertise to differentiate itself from general contractors in a highly competitive and cyclical industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 145.8 million for the period, indicating active project engagement. However, operational efficiency is severely challenged, evidenced by a significant net loss of CNY -325.0 million and negative operating cash flow of CNY -31.7 million. This suggests high project costs or potential impairments are overwhelming top-line performance, resulting in deeply negative profitability.

Earnings Power And Capital Efficiency

Earnings power is currently non-existent, with a diluted EPS of CNY -1.00. The negative operating cash flow, coupled with substantial capital expenditures of CNY -42.6 million, indicates the business is consuming rather than generating cash from its core operations. This reflects extremely poor capital efficiency and an inability to convert project work into positive earnings.

Balance Sheet And Financial Health

Financial health is precarious. While the company holds CNY 9.7 million in cash, it is overshadowed by a substantial total debt burden of CNY 523.3 million. This high leverage, combined with ongoing cash burn from operations and investments, creates significant solvency risk and indicates a strained balance sheet that requires urgent attention.

Growth Trends And Dividend Policy

Current trends reflect severe financial distress rather than growth, with massive losses overwhelming revenue. Unsurprisingly, the company maintains a zero-dividend policy, preserving all available capital to navigate its challenging financial position. There is no indication of shareholder returns in the foreseeable future given the current state of operations.

Valuation And Market Expectations

The market capitalization of approximately CNY 560 million is notably low, reflecting investor skepticism and pricing in the company's substantial losses and high debt load. The beta of 0.50 suggests the stock is perceived as less volatile than the broader market, potentially due to its small size and specific, troubled situation.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized, integrated design-and-build model for landscape projects. However, the immediate outlook is dominated by the critical need to address its severe profitability crisis and debt burden. Success is contingent on restructuring operations, improving cost controls, and potentially securing new financing to ensure survival before any long-term strategy can be executed.

Sources

Company Annual ReportPublic 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