investorscraft@gmail.com

Intrinsic ValueWPG (Shanghai) Smart Water Public Co., Ltd. (603956.SS)

Previous Close$6.59
Intrinsic Value
Upside potential
Previous Close
$6.59

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

WPG (Shanghai) Smart Water Public Co., Ltd. operates as a specialized industrial machinery provider within China's critical water infrastructure sector. The company generates revenue through the research, development, production, and sale of integrated smart water solutions, including equipment sales and ongoing maintenance services. Its core offerings span smart water plant construction, secondary water supply systems, leakage management solutions, and IoT-enabled water network platforms, serving municipal, commercial, and rural drinking water markets. WPG occupies a niche position as a technology-driven solutions provider in China's domestic water supply industry, leveraging software and hardware integration to address water efficiency and management challenges. The company's business model combines capital equipment sales with recurring service revenue, positioning it within the broader industrial automation and smart city infrastructure trend. Its market position is inherently linked to municipal water investment cycles and government-driven urbanization initiatives, creating a specialized but cyclical demand profile for its integrated water management systems.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.24 billion for the period but experienced significant profitability challenges with a net loss of CNY 212 million. Operating cash flow was negative CNY 163 million, indicating substantial cash consumption from operations despite revenue generation. This performance suggests operational inefficiencies or challenging market conditions affecting margin preservation.

Earnings Power And Capital Efficiency

WPG demonstrated weak earnings power with a diluted EPS of -CNY 0.43, reflecting the net loss position. Negative operating cash flow combined with capital expenditures of CNY 118 million indicates the company is investing in growth while consuming cash from operations. This combination suggests current operations are not generating sufficient returns to fund both ongoing activities and strategic investments.

Balance Sheet And Financial Health

The company maintains a solid cash position of CNY 508 million against total debt of CNY 800 million, providing some liquidity buffer. However, the debt level represents a significant financial obligation relative to the company's market capitalization of approximately CNY 3.6 billion. The negative cash flow from operations raises concerns about sustainable debt servicing capacity without additional financing.

Growth Trends And Dividend Policy

Despite the challenging financial performance, the company maintained a dividend payment of CNY 0.1 per share, suggesting management's commitment to shareholder returns. The negative growth metrics in profitability and cash flow indicate the company may be navigating a transitional period. The dividend policy appears somewhat aggressive given the current financial performance and cash flow constraints.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.6 billion and negative earnings, traditional valuation metrics are challenging to apply. The low beta of 0.27 suggests the stock exhibits lower volatility than the broader market, possibly reflecting its specialized niche and limited analyst coverage. The market appears to be valuing the company based on its strategic position in water infrastructure rather than current earnings power.

Strategic Advantages And Outlook

WPG's strategic advantage lies in its specialized focus on smart water solutions within China's growing water infrastructure market. The company's integrated approach combining equipment, software, and services creates potential for recurring revenue streams. However, the current financial performance indicates execution challenges that must be addressed to capitalize on the long-term demand for water management solutions driven by urbanization and environmental concerns.

Sources

Company financial reportsStock exchange disclosures

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