investorscraft@gmail.com

Intrinsic ValueDaqian Ecology&Environment Group Co.,Ltd. (603955.SS)

Previous Close$29.60
Intrinsic Value
Upside potential
Previous Close
$29.60

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

Daqian Ecology&Environment Group operates as a specialized ecological engineering firm focused on landscape design, environmental restoration, and tourism-cultural development projects. The company generates revenue through comprehensive service contracts that encompass planning, design, construction, and maintenance of ecological infrastructure, primarily serving municipal governments and real estate developers seeking environmental compliance and aesthetic enhancement. Operating within China's rapidly growing ecological civilization sector, Daqian leverages its three-decade experience to secure medium to large-scale projects that integrate green spaces with urban development, positioning itself as a niche player in the environmental engineering segment rather than competing with large-scale civil engineering conglomerates. The firm's market position reflects the increasing regulatory emphasis on environmental sustainability in Chinese urban planning, though it operates in a highly fragmented and competitive landscape where regional relationships and technical specialization determine project allocation and pricing power.

Revenue Profitability And Efficiency

The company reported revenue of CNY 114.7 million with net income of CNY 29.1 million, indicating a strong net profit margin of approximately 25%. This high profitability suggests effective cost management and potential premium pricing on specialized ecological projects. Operating cash flow of CNY 212.8 million significantly exceeds net income, reflecting excellent cash conversion from operations despite the project-based nature of the business.

Earnings Power And Capital Efficiency

Daqian demonstrates substantial earnings power with diluted EPS of CNY 0.21 and robust operating cash generation. The company maintains modest capital expenditures of CNY 1.3 million, indicating a asset-light business model that relies more on technical expertise and project management capabilities than heavy infrastructure investments, resulting in high returns on capital employed.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with cash and equivalents of CNY 276.5 million against total debt of CNY 291.3 million, indicating manageable leverage. The net debt position is minimal, providing financial flexibility. The strong cash position relative to operations suggests capacity for strategic investments or weathering project timing fluctuations.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with CNY 0.05 per share, representing a payout ratio of approximately 24% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for future growth opportunities in China's expanding ecological construction market, aligning with the capital needs of project-based contracting work.

Valuation And Market Expectations

With a market capitalization of CNY 5.04 billion and earnings multiples derived from current profitability, the valuation appears to incorporate expectations for continued growth in China's environmental infrastructure sector. The negative beta of -0.099 suggests the stock exhibits defensive characteristics, potentially trading independently of broader market movements.

Strategic Advantages And Outlook

Daqian's long-established presence since 1988 provides competitive advantages through accumulated technical expertise and government relationships. The outlook remains tied to China's continued investment in ecological civilization projects and urban green infrastructure, though dependent on municipal spending patterns and environmental policy implementation across different regions.

Sources

Company financial reportsStock exchange disclosuresCompany description documentation

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