investorscraft@gmail.com

Intrinsic ValueKangda International Environmental Company Limited (6136.HK)

Previous CloseHK$0.51
Intrinsic Value
Upside potential
Previous Close
HK$0.51

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

Kangda International Environmental operates as a specialized water treatment and environmental remediation company serving municipal and county-level governments across China. The company generates revenue through long-term contracts for designing, constructing, upgrading, and operating wastewater treatment plants, reclaimed water facilities, and comprehensive water environment projects. Its business model combines engineering, construction, and ongoing operational services, creating recurring revenue streams from facility management contracts. Operating in China's regulated water utilities sector, Kangda focuses on addressing the country's significant water pollution challenges through integrated solutions spanning urban wastewater treatment, river remediation, and rural water improvement programs. The company maintains a niche position as a regional environmental infrastructure provider, leveraging its expertise in water treatment technologies and government relationships to secure projects in China's ongoing environmental modernization initiatives. This specialized focus differentiates Kangda from broader utility players while positioning it to benefit from China's continued investment in water infrastructure and environmental protection.

Revenue Profitability And Efficiency

Kangda generated HKD 2.26 billion in revenue with net income of HKD 168 million, representing a net margin of approximately 7.4%. The company demonstrated solid operating cash flow generation of HKD 403 million, significantly exceeding net income, indicating quality earnings. Capital expenditures of HKD 52 million were modest relative to operating cash flow, suggesting efficient capital deployment in its asset-light operational model.

Earnings Power And Capital Efficiency

The company's diluted EPS of HKD 0.0785 reflects moderate earnings power given its capital structure. Operating cash flow coverage of net income at 2.4 times indicates strong cash conversion efficiency. The business model appears capable of generating consistent operational cash flows, though earnings power is constrained by the capital-intensive nature of environmental infrastructure projects and associated debt servicing costs.

Balance Sheet And Financial Health

Kangda maintains a highly leveraged financial position with total debt of HKD 9.61 billion against cash equivalents of HKD 122 million, indicating significant debt burden. The substantial debt load reflects the capital-intensive requirements of water treatment infrastructure projects. The company's liquidity position appears constrained, with cash covering only a small portion of outstanding obligations, suggesting reliance on ongoing project cash flows and potential refinancing.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no dividend distributions, retaining all earnings to support operations and debt management. Growth appears focused on securing new government contracts and expanding operational facilities rather than shareholder returns. The business likely prioritizes debt reduction and working capital needs over dividend payments given its leveraged position and capital requirements for environmental projects.

Valuation And Market Expectations

With a market capitalization of HKD 802 million, the company trades at approximately 0.35 times revenue and 4.8 times net income. The low beta of 0.178 suggests the market perceives Kangda as a defensive utility-like investment, though the elevated debt levels and specialized business model introduce additional risk factors not fully captured by traditional utility valuation metrics.

Strategic Advantages And Outlook

Kangda's strategic position benefits from China's ongoing environmental protection initiatives and urbanization trends. The company's specialized expertise in water treatment and government contracting provides competitive advantages in securing regional projects. However, high leverage and dependence on government spending priorities create significant operational and financial risks that could impact future growth and stability in China's evolving environmental policy landscape.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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