investorscraft@gmail.com

Intrinsic ValueGuangdong Liantai Environmental Protection Co.,Ltd. (603797.SS)

Previous Close$5.00
Intrinsic Value
Upside potential
Previous Close
$5.00

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

Guangdong Liantai Environmental Protection operates as a specialized industrial company within China's critical waste management and environmental remediation sector. Its core revenue model is built on long-term contracts for the investment, construction, and operational management of essential public infrastructure, primarily urban and rural sewage treatment facilities. This includes the operation of drainage pipe networks and pumping stations, generating stable, utility-like income streams from municipal clients. The company also engages in project-based activities such as black and smelly water remediation, soil restoration, and heavy metal pollution treatment, diversifying its service offerings. Its market position is that of a regional player, focusing on providing integrated environmental solutions, including technical services and equipment manufacturing, within its operational footprint. The firm leverages its expertise to address China's pressing ecological challenges, positioning itself as a key contributor to national environmental goals and sustainable development initiatives.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.04 billion with net income of CNY 179.5 million, indicating a net profit margin of approximately 17.3%. This demonstrates solid profitability from its contracted operations. Strong operating cash flow of CNY 427.7 million significantly exceeded capital expenditures, highlighting efficient cash generation from its core business activities.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.31, reflecting the earnings power derived from its asset base. The substantial gap between operating cash flow and capital expenditures suggests the company's existing operations are largely self-sustaining, requiring minimal reinvestment to maintain current earnings levels.

Balance Sheet And Financial Health

The balance sheet shows a high debt load of CNY 4.88 billion against cash of CNY 108.8 million, indicating significant leverage typical of infrastructure-intensive businesses. This debt likely funds long-term contracted assets, but the structure necessitates careful management of liquidity and refinancing risks.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.09 per share. Future growth is likely tied to securing new municipal contracts and expanding its portfolio of operational environmental projects, aligning with national infrastructure development trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.69 billion, the market assigns a P/E ratio near 15 based on current earnings. A beta of 0.40 suggests the stock is perceived as less volatile than the broader market, possibly due to its utility-like, contracted revenue streams.

Strategic Advantages And Outlook

The company's strategic advantage lies in its entrenched role in managing essential public water infrastructure, providing defensive characteristics. The outlook is supported by China's ongoing focus on environmental protection and urbanization, which should sustain demand for its specialized services and operational expertise.

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