investorscraft@gmail.com

Intrinsic ValueTianYu Eco-Environment Co., Ltd. (603717.SS)

Previous Close$7.83
Intrinsic Value
Upside potential
Previous Close
$7.83

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

TianYu Eco-Environment Co., Ltd. operates as a specialized engineering and construction firm focused on ecological restoration and environmental management within China. The company's core revenue model is project-based, deriving income from the design, construction, and operation of comprehensive solutions for water environment management, ecological gardens, soil and mine restoration, and solid waste treatment. It serves a critical role in China's national push for sustainable development and rural revitalization, positioning itself at the intersection of infrastructure and environmental services. The firm's integrated service offerings, which also include municipal support, water conservancy, and tourism-related planning, provide a diversified approach to capturing value in the growing eco-environmental sector. Its market position is that of a niche player addressing specific government and corporate mandates for environmental improvement, though it operates in a highly competitive and regulated landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 801.5 million for the period but experienced a net loss of CNY 107.4 million, indicating significant profitability challenges. This negative bottom line, reflected in a diluted EPS of -CNY 0.37, suggests operational inefficiencies or high project costs that currently outweigh revenue generation. Positive operating cash flow of CNY 135.3 million, however, indicates some ability to convert project work into cash.

Earnings Power And Capital Efficiency

Current earnings power is weak, as evidenced by the substantial net loss. The positive operating cash flow suggests the core business can generate cash from operations, but this is not yet translating into accounting profitability. Capital expenditures of CNY -54.0 million indicate a moderate level of investment back into the business to maintain or grow operational capacity.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 178.0 million against a total debt burden of CNY 953.4 million, indicating a leveraged financial structure. This high debt-to-cash ratio presents a notable liquidity risk and suggests the company may face challenges in meeting its financial obligations, requiring careful management of its capital structure.

Growth Trends And Dividend Policy

The company's growth trajectory is currently challenged by its net loss position. The absence of a dividend, with a dividend per share of CNY 0, is a prudent policy that conserves cash for operational needs and debt servicing rather than returning capital to shareholders during this period of financial difficulty.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.21 billion, the market is valuing the company despite its recent losses, potentially pricing in a future recovery or the strategic value of its environmental niche. A beta of 0.678 suggests the stock has been less volatile than the broader market, which may reflect its small-cap status and specific industry focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focus on China's high-priority environmental and rural improvement sectors, which are supported by government policy. The outlook is contingent on its ability to improve project profitability, manage its significant debt load, and successfully capitalize on the long-term demand for ecological restoration services in its domestic market.

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