investorscraft@gmail.com

Intrinsic ValueNiutech Environment Technology Corporation (688309.SS)

Previous Close$31.60
Intrinsic Value
Upside potential
Previous Close
$31.60

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

Niutech Environment Technology Corporation operates as a specialized industrial equipment manufacturer focused on advanced waste-to-energy conversion systems. The company develops and sells proprietary pyrolysis technology that transforms difficult-to-recycle materials—including tires, plastics, oil sludge, and biomass—into valuable fuel oils and carbon black. Operating within China's rapidly expanding environmental protection sector, Niutech addresses critical waste management challenges while supporting circular economy initiatives through thermal decomposition processes. The company's market position is strengthened by its technological expertise in pyrolysis systems, serving both domestic and international clients seeking sustainable waste solutions. As environmental regulations tighten globally, Niutech's specialized equipment portfolio positions it to capitalize on growing demand for alternative energy sources and reduced landfill dependency. The company competes in a niche segment of the pollution control industry where technical barriers to entry provide some protection from commoditization pressures.

Revenue Profitability And Efficiency

Niutech generated CNY 154.9 million in revenue with net income of CNY 17.4 million, reflecting an 11.2% net margin. The company demonstrated strong cash generation with operating cash flow of CNY 105.2 million, significantly exceeding net income, indicating healthy earnings quality and efficient working capital management. Capital expenditures of CNY 69.3 million suggest ongoing investment in production capacity and technology development.

Earnings Power And Capital Efficiency

The company achieved diluted EPS of CNY 0.22, with operating cash flow substantially outpacing net earnings. This cash flow strength supports both operational needs and strategic investments. The significant gap between net income and operating cash flow suggests non-cash charges or conservative revenue recognition, while maintaining robust underlying cash generation capabilities for future growth initiatives.

Balance Sheet And Financial Health

Niutech maintains a conservative financial structure with CNY 211.4 million in cash against total debt of CNY 44.7 million, providing substantial liquidity. The strong cash position relative to debt indicates low financial risk and capacity for strategic investments. The balance sheet supports both operational stability and potential expansion opportunities without requiring external financing.

Growth Trends And Dividend Policy

The company has implemented a dividend policy, distributing CNY 0.088 per share, indicating management's confidence in sustainable cash generation. The combination of dividend payments and significant capital expenditures suggests a balanced approach to returning capital to shareholders while funding growth initiatives in the expanding waste-to-energy market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.99 billion, the company trades at elevated multiples relative to current earnings, reflecting investor expectations for future growth in the environmental technology sector. The low beta of 0.408 suggests the stock exhibits less volatility than the broader market, potentially appealing to risk-conscious investors in the industrial sector.

Strategic Advantages And Outlook

Niutech's proprietary pyrolysis technology and focus on hard-to-recycle materials provide competitive differentiation in the environmental equipment market. The company's strong balance sheet and cash generation support continued R&D investment and market expansion. Positioning within China's growing environmental protection industry provides tailwinds, though execution on technology adoption and international expansion will be critical for long-term success.

Sources

Company financial statementsStock exchange disclosuresCompany description 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