investorscraft@gmail.com

Intrinsic ValueBeijing ZEHO Waterfront Ecological Environment Treatment Co., Ltd. (605069.SS)

Previous Close$13.27
Intrinsic Value
Upside potential
Previous Close
$13.27

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

Beijing ZEHO Waterfront Ecological Environment Treatment operates as a specialized environmental services provider focused on ecological restoration and water management solutions. The company generates revenue through comprehensive ecosystem construction projects, including ecological protection, environmental remediation, water governance, and landscape development services. Operating within China's growing environmental protection sector, ZEHO leverages its technical expertise to address pressing ecological challenges, particularly in urban waterfront areas where environmental degradation requires specialized treatment approaches. The company maintains a niche position serving municipal governments and development projects that prioritize sustainable infrastructure, competing through integrated service capabilities rather than scale. Its market positioning reflects the increasing regulatory emphasis on environmental compliance and ecological restoration across China's industrial and urban development sectors, though it operates in a fragmented competitive landscape with numerous regional players.

Revenue Profitability And Efficiency

The company reported revenue of CNY 356 million with a significant net loss of CNY -168 million, indicating substantial profitability challenges. Despite negative earnings, operating cash flow remained positive at CNY 154 million, suggesting some operational cash generation capability. The divergence between accounting losses and cash generation warrants further investigation into non-cash charges affecting profitability.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 0.79 reflects weak earnings power in the current period. The positive operating cash flow relative to negative net income suggests potential underlying operational strength masked by accounting adjustments. Capital expenditures were minimal at CNY -189 thousand, indicating limited investment in productive assets during this period.

Balance Sheet And Financial Health

The balance sheet shows CNY 89 million in cash against substantial total debt of CNY 953 million, creating a leveraged financial position. The high debt load relative to cash reserves indicates potential liquidity constraints and elevated financial risk. The company's capital structure appears heavily dependent on debt financing.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with the company's loss-making position and cash preservation needs. The current financial performance suggests challenging growth conditions, though the specialized nature of environmental services may offer long-term opportunities as regulatory requirements intensify in China's environmental sector.

Valuation And Market Expectations

With a market capitalization of CNY 2.3 billion, the market appears to be valuing the company beyond its current financial metrics, potentially reflecting expectations for future recovery or strategic value. The low beta of 0.374 suggests relative insulation from broader market movements, typical for specialized industrial companies.

Strategic Advantages And Outlook

The company's specialized focus on ecological restoration positions it to benefit from China's increasing environmental regulations and sustainability initiatives. However, current financial challenges and high leverage create significant execution risk. Success will depend on securing profitable contracts and effectively managing the substantial debt burden while navigating competitive pressures in the 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