investorscraft@gmail.com

Intrinsic ValuePoten Environment Group Co.,Ltd. (603603.SS)

Previous Close$0.39
Intrinsic Value
Upside potential
Previous Close
$0.39

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Poten Environment Group operates as a comprehensive environmental services provider in China, specializing in integrated water management solutions across municipal and industrial sectors. The company generates revenue through its proprietary iRiver smart water monitoring system, project investments, and long-term operation contracts for water supply, sewage treatment, and reclaimed water reuse systems. Its business spans multiple high-growth environmental segments including foul river regulation, water source protection, sponge city development, and ecological restoration projects. The company has established a strong market position by serving diverse industrial clients in coal-chemical, petrochemical, thermoelectricity, and pharmaceutical industries with specialized water treatment solutions. Poten Environment leverages its technological expertise and project management capabilities to secure contracts in China's rapidly expanding environmental protection market, positioning itself as an integrated solution provider rather than just a service contractor. This comprehensive approach allows the company to capture value across the entire project lifecycle from design and construction to long-term operations.

Revenue Profitability And Efficiency

The company reported revenue of CNY 668.6 million for FY 2022, demonstrating its operational scale in the environmental services sector. Notably, the net income of CNY 1.6 billion significantly exceeded revenue, suggesting potential non-operating gains or accounting adjustments that require further investigation. Operating cash flow of CNY 338.5 million indicates reasonable cash generation from core operations, though capital expenditures of CNY -115.0 million reflect ongoing investment requirements for project development and technological enhancement.

Earnings Power And Capital Efficiency

Poten Environment exhibited strong earnings performance with diluted EPS of CNY 1.65, indicating substantial profitability relative to its share count. The significant disparity between revenue and net income suggests exceptional items or one-time gains that boosted profitability metrics. The company's capital efficiency appears mixed, with substantial investments required for environmental projects while generating healthy returns on deployed capital in certain segments of its business operations.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 518.3 million, providing operational flexibility. However, total debt of CNY 2.35 billion indicates substantial leverage, which is typical for infrastructure-intensive environmental companies funding long-term projects. The balance sheet structure reflects the capital-intensive nature of water treatment projects requiring significant upfront investment with returns realized over extended operational periods.

Growth Trends And Dividend Policy

Poten Environment follows a conservative dividend policy with no dividend distribution in 2022, retaining earnings to fund growth initiatives and project development. The company's growth trajectory is aligned with China's increasing environmental regulations and urbanization trends, particularly in water management and ecological restoration. This strategic capital retention supports expansion in high-demand areas such as sponge city development and industrial water treatment solutions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 377.7 million, the company trades at a significant discount to its reported net income, suggesting either market skepticism about earnings sustainability or potential accounting complexities. The low beta of 0.396 indicates relative stability compared to broader market movements, reflecting the defensive nature of environmental services but also potentially limited growth expectations from investors.

Strategic Advantages And Outlook

Poten Environment benefits from China's strong regulatory focus on environmental protection and water management, creating sustained demand for its services. The company's integrated approach combining technology, project investment, and operations provides competitive advantages in securing comprehensive contracts. Future growth depends on continued government environmental spending, technological innovation, and successful execution of large-scale water management projects across municipal and industrial sectors.

Sources

Company annual reportStock exchange filingsFinancial data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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