investorscraft@gmail.com

Intrinsic ValueJiangsu Jingyuan Environmental Protection Co., Ltd. (688096.SS)

Previous Close$8.76
Intrinsic Value
Upside potential
Previous Close
$8.76

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

Jiangsu Jingyuan Environmental Protection operates as a specialized provider of integrated water treatment solutions, focusing primarily on industrial wastewater management within China's regulated utilities sector. The company generates revenue through the design, engineering, and installation of advanced treatment systems, including coal-containing wastewater treatment, desulfurization wastewater solutions, and zero-emission technologies. Its core business model combines equipment sales with comprehensive engineering contracting services, targeting industrial clients requiring compliance with China's stringent environmental regulations. The company maintains a niche position serving energy-intensive industries that face mounting pressure to adopt sustainable water management practices. By offering specialized solutions like electrocatalytic oxidation and reclaimed water reuse systems, Jingyuan differentiates itself in a competitive market dominated by larger state-owned enterprises. The company's founding in 1999 provides established industry experience, though it operates as a smaller player relative to national champions in China's environmental protection sector.

Revenue Profitability And Efficiency

The company reported revenue of CNY 476 million for the period but experienced a net loss of CNY 24.7 million, indicating significant profitability challenges. Operating cash flow remained positive at CNY 3.9 million, though capital expenditures of CNY 146 million substantially exceeded operational cash generation. This suggests the company is investing heavily in growth initiatives despite current unprofitability, potentially positioning for future market opportunities in China's environmental sector.

Earnings Power And Capital Efficiency

Jingyuan's diluted EPS of -CNY 0.11 reflects weak earnings power in the current operating environment. The negative net income combined with substantial capital investments indicates the company is prioritizing growth over immediate profitability. The significant capital expenditure program suggests management is betting on future demand for specialized water treatment solutions, particularly in industrial wastewater management and zero-emission technologies.

Balance Sheet And Financial Health

The company maintains CNY 95.5 million in cash against total debt of CNY 712 million, indicating a leveraged financial position. The debt-to-equity ratio appears elevated, though specific equity figures are unavailable. This debt level suggests the company has been financing its growth and capital expenditure programs through borrowing, which may create financial flexibility concerns if profitability does not improve substantially.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CNY 0.11 per share, indicating a commitment to shareholder returns despite current financial challenges. The substantial capital expenditure program suggests management is pursuing growth opportunities in China's environmental protection sector. The company appears to be balancing investment for future growth with maintaining shareholder distributions during a transitional period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.95 billion, the market appears to be valuing the company based on future growth potential rather than current profitability. The low beta of 0.177 suggests the stock exhibits lower volatility than the broader market, possibly reflecting its niche positioning in environmental utilities. Investors seem to be pricing in expectations of improved performance as China's environmental regulations drive demand for specialized water treatment solutions.

Strategic Advantages And Outlook

The company's specialized expertise in industrial wastewater treatment positions it to benefit from China's increasing environmental regulatory stringency. Its focus on zero-emission and water reuse technologies aligns with national sustainability goals. However, execution risks remain given current profitability challenges and high debt levels. Success will depend on converting capital investments into profitable contracts and managing financial leverage effectively in a competitive market.

Sources

Company financial reportingStock exchange disclosures

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