investorscraft@gmail.com

Intrinsic ValueShanghai CEO Technology Co., Ltd. Class A (688335.SS)

Previous Close$35.45
Intrinsic Value
Upside potential
Previous Close
$35.45

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

Shanghai CEO Technology operates as a specialized environmental technology provider focused on sludge treatment and waste gas purification solutions in China's industrial pollution control sector. The company generates revenue through the design, manufacturing, integration, and installation of proprietary equipment including low-temperature vacuum dehydration systems and various exhaust gas purification technologies. Its business model combines equipment sales with comprehensive service offerings such as operation and maintenance, carbon consulting, and customized environmental solutions for municipal and industrial clients. The company positions itself as an integrated service provider in the growing environmental protection market, leveraging its technological expertise in dehydration and purification systems to address China's stringent environmental regulations. This market positioning allows CEO Technology to capture value across the equipment lifecycle while catering to the increasing demand for sustainable industrial practices in wastewater treatment and air quality management.

Revenue Profitability And Efficiency

The company reported revenue of CNY 186.9 million for the period, but experienced a net loss of CNY 50.4 million, indicating significant profitability challenges. Despite the negative bottom line, operating cash flow remained positive at CNY 90.1 million, suggesting reasonable cash generation from core operations. The negative EPS of -0.35 CNY reflects the current unprofitability, which may be attributed to market conditions or strategic investments in growth initiatives.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. However, the strong operating cash flow generation relative to revenue (approximately 48% conversion) indicates underlying operational efficiency. Capital expenditures of CNY 56.4 million represent significant investment in capacity and technology, which may support future earnings potential. The company's ability to maintain positive operating cash flow despite negative net income suggests effective working capital management.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with cash and equivalents of CNY 502.4 million, providing substantial financial flexibility. Total debt is minimal at CNY 4.7 million, indicating a conservative capital structure with low leverage. This strong cash position, coupled with negligible debt, positions the company to weather current challenges and fund future growth initiatives without immediate financial pressure.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of 0.2 CNY per share, suggesting management's confidence in long-term prospects or commitment to shareholder returns. The significant capital expenditures indicate ongoing investment in growth capabilities. The environmental technology sector in China continues to benefit from regulatory tailwinds, potentially supporting future revenue expansion despite current operational headwinds.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.71 billion, the market appears to be valuing the company based on its technological assets and growth potential rather than current earnings. The low beta of 0.369 suggests relatively low volatility compared to the broader market, possibly reflecting investor perception of stability in the environmental services sector. The valuation multiples cannot be meaningfully calculated due to negative earnings.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized technological expertise in sludge dehydration and gas purification, serving a regulated market with growing environmental requirements. Its integrated service model and recent expansion into carbon consulting services position it to capture multiple revenue streams. The outlook depends on improving operational efficiency and leveraging China's continued emphasis on environmental protection to convert technological capabilities into sustainable profitability.

Sources

Company financial reportsStock exchange disclosuresCompany description and financial data provided

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