investorscraft@gmail.com

Intrinsic ValueZhejiang Weiming Environment Protection Co., Ltd. (603568.SS)

Previous Close$27.54
Intrinsic Value
Upside potential
Previous Close
$27.54

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 Weiming Environment Protection Co., Ltd. is a prominent integrated waste management solutions provider operating within China's industrials sector. The company's core revenue model is built on long-term contracts for operating waste-to-energy facilities, supplemented by equipment manufacturing and sales. It specializes in the investment, construction, and operational management of municipal solid waste incineration and power generation projects, representing a critical link in the urban environmental infrastructure chain. Its service portfolio is comprehensive, extending beyond traditional waste disposal to include specialized segments such as kitchen waste treatment, sewage management, smart sanitation systems, and hazardous waste treatment, creating a diversified and resilient income stream. This integrated approach, combining project development with proprietary technology and equipment supply, solidifies its position as a key regional player in China's push for sustainable urbanization and environmental protection, catering to the growing demand for modern waste disposal solutions.

Revenue Profitability And Efficiency

The company demonstrates strong profitability with a net income of CNY 2.70 billion on revenue of CNY 7.17 billion, translating to a robust net margin of approximately 37.7%. This high level of profitability indicates efficient project operations and effective cost management within its contracted waste treatment and power generation business model, which typically features stable, long-term cash flows.

Earnings Power And Capital Efficiency

Weiming exhibits significant earnings power, generating CNY 2.43 billion in operating cash flow. However, this is overshadowed by substantial capital expenditures of CNY -3.05 billion, reflecting an aggressive investment phase into new waste treatment projects and infrastructure, which is characteristic of the capital-intensive nature of the build-operate-transfer model in the environmental services industry.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 2.25 billion against a total debt of CNY 6.55 billion. This indicates a leveraged but manageable financial structure to fund its capital-intensive project investments. The company's low beta of 0.075 suggests its cash flows are perceived as stable and defensive, somewhat insulating it from broader market volatility.

Growth Trends And Dividend Policy

The significant capital expenditure points to a strategy focused on expansion and capacity growth. Despite this investment-heavy phase, the company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.48, offering a yield while reinvesting heavily for future scale.

Valuation And Market Expectations

With a market capitalization of approximately CNY 33.43 billion and a trailing P/E ratio around 12.4 based on diluted EPS of CNY 1.58, the market valuation appears to balance the company's high profitability and growth investments against the leveraged capital structure required to execute its strategy.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated model of project investment, construction, and operation, creating high barriers to entry. The outlook is tied to China's ongoing urbanization and environmental policies, which continue to drive demand for advanced waste management and renewable energy solutions, supporting long-term growth prospects.

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