investorscraft@gmail.com

Intrinsic ValueKimou Environmental Holding Limited (6805.HK)

Previous CloseHK$2.53
Intrinsic Value
Upside potential
Previous Close
HK$2.53

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

Kimou Environmental Holding Limited is a specialized industrial operator in China's environmental management sector, focusing on the development and operation of surface treatment recycling eco-industrial parks. Its core revenue model is built on a three-pillar structure: leasing industrial property and facilities, providing essential wastewater treatment and utilities services to tenants, and selling related raw materials and consumables. The company operates within the niche market of centralized electroplating and metal surface treatment, offering an integrated solution that consolidates industrial tenants into controlled, eco-friendly parks to manage pollution more effectively. This positions Kimou as a critical infrastructure provider for a heavily regulated industry, leveraging its parks in Huizhou, Tianjin, and Huazhong to create a recurring revenue stream from rental income and utility fees while supporting China's environmental policies. Its market position is that of a facilitator for small and medium-sized manufacturers who require compliant, centralized facilities to operate, making it an essential service provider within its specific industrial ecosystem.

Revenue Profitability And Efficiency

The company generated HKD 1.39 billion in revenue for the period, achieving a net income of HKD 122.6 million. This indicates a net profit margin of approximately 8.8%, reflecting moderate profitability within its capital-intensive operating model. Strong operating cash flow of HKD 488.1 million demonstrates solid cash generation from its core rental and utility services, supporting ongoing operations and investments.

Earnings Power And Capital Efficiency

Kimou reported diluted EPS of HKD 0.11, derived from its net income. The significant capital expenditures of HKD 687.9 million highlight the company's ongoing investment in developing and expanding its industrial park infrastructure. This substantial capex outlay is characteristic of the business model but pressures near-term capital efficiency metrics as new parks are built and leased.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 219.4 million against total debt of HKD 3.09 billion, indicating a leveraged financial structure typical for property development and infrastructure companies. The high debt level funds the capital-intensive park development, while the modest cash balance provides limited liquidity cushion relative to its obligations.

Growth Trends And Dividend Policy

Despite its growth investments, the company maintained a shareholder returns policy, distributing a dividend of HKD 0.25 per share. This dividend significantly exceeds the annual EPS, suggesting a return of capital beyond current earnings, potentially funded from cash reserves or financing activities rather than sustainable profit generation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.58 billion, the market values the company at a premium to its book value given its asset-heavy model. The low beta of 0.481 suggests the stock is perceived as less volatile than the broader market, possibly due to its stable, utility-like rental and treatment revenue streams.

Strategic Advantages And Outlook

Kimou's strategic advantage lies in its first-mover position in developing specialized eco-industrial parks for surface treatment, creating high barriers to entry through regulatory compliance and significant capital requirements. The outlook depends on continued industrial demand for centralized, compliant manufacturing facilities and successful leasing of new park capacity to service debt and generate returns.

Sources

Company DescriptionHong Kong Stock Exchange Filings

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