investorscraft@gmail.com

Intrinsic ValueShanghai Taihe Water Environmental Technology Development Co.,Ltd. (605081.SS)

Previous Close$11.15
Intrinsic Value
Upside potential
Previous Close
$11.15

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

Shanghai Taihe Water Environmental Technology Development Co., Ltd. operates within China's specialized industrial water treatment and ecological restoration sector. The company generates revenue through a comprehensive service model encompassing initial on-site surveys, advanced water quality testing, bespoke program design, and the implementation of its proprietary algae-inducing underwater ecological restoration technology. This technology is central to its offerings, aimed at improving aquatic ecosystems. The firm also provides ongoing system maintenance services, creating a recurring revenue stream from long-term client relationships, primarily with municipal and industrial clients facing water environmental challenges. Its market position is that of a niche technology provider in the broader environmental services industry, focusing on biological restoration rather than traditional chemical or physical water treatment methods. The company's founding in 2010 and Shanghai base place it within a key region for environmental policy and development, though it operates in a competitive landscape with larger, diversified waste management and engineering firms.

Revenue Profitability And Efficiency

The company reported revenue of CNY 103.4 million for the period. However, operational performance was severely challenged, with a significant net loss of CNY -334.5 million and negative operating cash flow of CNY -127.4 million. This indicates substantial inefficiencies and cost pressures that far exceeded the revenue base, resulting in deeply negative profitability metrics.

Earnings Power And Capital Efficiency

Earnings power is currently absent, as reflected by a diluted EPS of CNY -2.95. Capital expenditure of CNY -45.0 million, coupled with the negative cash flow from operations, suggests investments were not translating into profitable operations or positive cash generation, highlighting critical challenges in capital allocation and operational execution during this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 188.2 million against total debt of CNY 78.2 million, providing some short-term liquidity. However, the substantial net loss severely impacts equity and overall financial health, raising concerns about solvency and the company's ability to sustain operations without additional financing or a significant operational turnaround.

Growth Trends And Dividend Policy

Current trends reflect severe financial distress rather than growth, with major losses overshadowing the top line. Unprofitability and negative cash flows preclude any capacity for shareholder returns, as evidenced by a dividend per share of CNY 0. The focus is necessarily on survival and restructuring rather than growth or distributions.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 1.51 billion. A beta of 0.387 suggests the stock is perceived as less volatile than the broader market, potentially indicating it is not heavily traded or is viewed as a defensive play, despite the company's profound fundamental challenges and current lack of earnings.

Strategic Advantages And Outlook

The company's strategic advantage lies in its proprietary algae-based ecological restoration technology, targeting a specific niche within China's critical water treatment market. The outlook is highly uncertain and contingent on a successful operational and financial restructuring to achieve profitability and positive cash flow, leveraging its specialized expertise to secure projects in a policy-driven sector.

Sources

Company Financial ReportsShanghai Stock Exchange

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