investorscraft@gmail.com

Intrinsic ValueFujian Haixia Environmental Protection Group Co.,Ltd. (603817.SS)

Previous Close$6.98
Intrinsic Value
Upside potential
Previous Close
$6.98

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

Fujian Haixia Environmental Protection Group operates as a specialized environmental services provider in China's regulated water utilities sector, focusing on comprehensive wastewater management and resource recovery solutions. The company generates revenue through long-term service contracts for municipal and industrial sewage treatment, garbage leachate processing, and solid waste disposal operations, leveraging its technical expertise in environmental remediation. As a subsidiary of Fuzhou Water Affairs Investment and Development, it maintains a strategic position in Fujian province's environmental infrastructure landscape, serving both public sector clients and industrial customers with integrated water treatment and waste management services. The company's business model combines operational efficiency with regulatory compliance, positioning it to benefit from China's increasing environmental protection standards and urbanization-driven demand for sophisticated waste treatment solutions. Its diverse service portfolio, including sludge treatment, hazardous waste disposal, and construction waste resource utilization, provides multiple revenue streams while addressing critical environmental challenges in developing urban centers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.22 billion with net income of CNY 191.8 million, achieving a healthy net margin of approximately 15.8%. Operating cash flow of CNY 96.0 million, though positive, was significantly lower than net income, indicating potential working capital requirements or timing differences in this capital-intensive utility operation.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.34, the company demonstrates moderate earnings power relative to its market capitalization. The negative capital expenditures of CNY -298.8 million reflect substantial ongoing investments in environmental infrastructure, suggesting a focus on capacity expansion and technological upgrades to support future growth in China's environmental services market.

Balance Sheet And Financial Health

The balance sheet shows CNY 362.9 million in cash against total debt of CNY 1.33 billion, indicating leveraged operations typical for infrastructure companies. The debt level appears manageable given the stable utility business model and government-backed contracts, though interest coverage should be monitored given the capital-intensive nature of environmental treatment facilities.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.072 per share distribution, representing a payout ratio of approximately 21%. Growth prospects are tied to China's environmental protection initiatives and urbanization trends, with potential expansion opportunities in wastewater treatment and solid waste management services across developing regions.

Valuation And Market Expectations

Trading at a market capitalization of CNY 3.68 billion, the company's valuation reflects a P/E ratio of approximately 19.2 based on current earnings. The low beta of 0.198 suggests the market perceives this as a defensive utility stock with stable cash flows, though growth expectations appear modest given the regulated nature of its operations.

Strategic Advantages And Outlook

Key advantages include government subsidiary status providing contract stability, technical expertise in comprehensive environmental services, and positioning within China's essential water infrastructure sector. The outlook remains stable due to ongoing environmental regulatory requirements, though growth depends on securing new municipal contracts and expanding service capabilities in the competitive Chinese environmental services market.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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