investorscraft@gmail.com

Intrinsic ValueJiangxi JDL Environmental Protection Co., Ltd. (688057.SS)

Previous Close$12.81
Intrinsic Value
Upside potential
Previous Close
$12.81

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

Jiangxi JDL Environmental Protection operates as a specialized technology provider in China's water pollution control sector, focusing on advanced treatment solutions through proprietary Fluidized Media Bio Reactor and JDL technologies. The company generates revenue through a multi-faceted approach including equipment sales, comprehensive water environment solutions, and long-term project operations, positioning itself as an integrated service provider rather than a simple equipment manufacturer. Operating within the industrial pollution control segment, JDL leverages its technological expertise to serve municipal and industrial clients seeking efficient wastewater treatment, competing against both domestic environmental firms and international water technology companies while capitalizing on China's increasing environmental regulations and sustainability initiatives.

Revenue Profitability And Efficiency

The company demonstrated strong financial performance with CNY 409 million in revenue and net income of CNY 136.8 million, reflecting a robust net margin of approximately 33.5%. Operating cash flow of CNY 191.5 million significantly exceeded capital expenditures, indicating efficient cash generation from core operations. This profitability profile suggests effective cost management and pricing power within its specialized technology niche.

Earnings Power And Capital Efficiency

JDL exhibits substantial earnings power with diluted EPS of CNY 0.50, supported by strong operating cash flow generation that covers capital investment needs multiple times over. The minimal capital expenditure requirement relative to operating cash flow indicates a capital-light business model that efficiently converts revenue into cash. This efficiency allows for significant internal funding of growth initiatives and potential shareholder returns.

Balance Sheet And Financial Health

The company maintains an exceptionally strong financial position with CNY 1.89 billion in cash and equivalents against only CNY 157.6 million in total debt, resulting in a net cash position. This conservative capital structure provides substantial financial flexibility and resilience. The minimal leverage and abundant liquidity position the company well for strategic investments or weathering economic downturns.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company has established a shareholder-friendly dividend policy with a CNY 0.25 per share distribution. The 50% payout ratio from earnings indicates a balanced approach between returning capital to shareholders and retaining earnings for future growth. The strong cash position supports potential dividend sustainability and future increases.

Valuation And Market Expectations

With a market capitalization of CNY 3.45 billion, the company trades at approximately 8.4 times revenue and 25 times earnings based on current results. The beta of 1.13 suggests moderate sensitivity to market movements. This valuation reflects market expectations for continued growth in China's environmental protection sector and the company's technological positioning.

Strategic Advantages And Outlook

JDL's competitive advantages stem from its proprietary water treatment technologies and integrated service model. The company is well-positioned to benefit from China's increasing environmental regulations and infrastructure investment. Strong financial health provides flexibility to pursue strategic opportunities, though success depends on continued technology adoption and regulatory support for environmental initiatives in its core markets.

Sources

Company financial statementsStock exchange disclosuresCompany description documentation

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