investorscraft@gmail.com

Intrinsic ValueHangzhou Landscaping Incorporated (605303.SS)

Previous Close$17.81
Intrinsic Value
Upside potential
Previous Close
$17.81

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

Hangzhou Landscaping Incorporated operates as a specialized engineering and construction firm focused on ecological and environmental projects within China's rapidly urbanizing landscape. The company generates revenue through comprehensive service offerings including urban landscaping planning and design, municipal engineering general contracting, and environmental pollution prevention projects. Its business model integrates design capabilities with construction execution, serving municipal governments and development projects that prioritize ecological sustainability and green infrastructure development. Operating in the competitive Chinese construction sector, the company has established a regional presence in Hangzhou and surrounding areas, leveraging its nearly three decades of experience since its 1992 founding. The company's market position is characterized by its specialization in environmentally-focused projects, differentiating it from general construction firms while capitalizing on China's increasing emphasis on ecological civilization and sustainable urban development. This niche focus allows the company to compete for specialized contracts that require both technical expertise in landscape design and practical execution capabilities in ecological engineering.

Revenue Profitability And Efficiency

The company reported revenue of CNY 722 million for the period but experienced significant challenges with a net loss of CNY 190 million. This negative profitability reflects margin pressures in the competitive construction sector and potentially challenging project economics. Operating cash flow of CNY 85 million suggests some operational cash generation despite the reported accounting loss, indicating possible timing differences in revenue recognition versus cash collection in project-based accounting.

Earnings Power And Capital Efficiency

The diluted EPS of -CNY 1.18 demonstrates weak earnings power in the current period. The positive operating cash flow relative to the net loss may indicate non-cash charges affecting profitability. Capital expenditures were minimal at CNY -7 million, suggesting the business is not capital intensive and may be operating with existing capacity rather than expanding fixed assets significantly.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with CNY 352 million in cash and equivalents against total debt of CNY 195 million, indicating a conservative debt profile. The cash position substantially exceeds total debt obligations, providing financial flexibility. This strong balance sheet structure helps mitigate the current period's operational challenges and supports ongoing project execution capabilities.

Growth Trends And Dividend Policy

No dividend distribution occurred during the period, consistent with the company's loss position. The current financial performance suggests challenges in top-line growth and profitability. Future growth will likely depend on securing profitable projects in China's evolving ecological construction market and improving operational efficiency to return to profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.0 billion, the market appears to be valuing the company beyond its current financial performance, potentially reflecting expectations of recovery or strategic value in its specialized niche. The beta of 0.832 indicates moderately lower volatility than the broader market, suggesting investors view the stock as relatively defensive within the construction sector.

Strategic Advantages And Outlook

The company's specialized focus on ecological projects positions it to benefit from China's increasing environmental priorities and sustainable development initiatives. Its established track record since 1992 provides credibility in bidding for government and municipal contracts. The outlook depends on improving project margins, securing more profitable contracts, and leveraging its balance sheet strength to navigate current challenges while capitalizing on long-term environmental infrastructure trends.

Sources

Company financial reportsStock exchange disclosuresCompany description from financial data provider

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