investorscraft@gmail.com

Intrinsic ValueGreenTech Environmental Co., Ltd. (688466.SS)

Previous Close$17.47
Intrinsic Value
Upside potential
Previous Close
$17.47

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

GreenTech Environmental operates as a specialized water treatment and waste-to-resources company within China's regulated utilities sector, focusing on membrane technology solutions for wastewater treatment, water reuse, and environmental remediation projects. The company generates revenue through a comprehensive service model encompassing engineering, construction, operation, and management of water infrastructure projects, leveraging its technical expertise in membrane filtration systems. Operating in a strategically important sector driven by China's environmental protection policies and urbanization needs, GreenTech occupies a niche position as a technology-driven solution provider rather than a conventional utility. The company's market positioning benefits from increasing regulatory requirements for water quality and recycling, though it faces competition from both state-owned enterprises and larger environmental technology firms in the competitive Chinese environmental services market.

Revenue Profitability And Efficiency

The company reported revenue of CNY 617.1 million with net income of CNY 66.8 million, representing a net margin of approximately 10.8%. Operating cash flow of CNY 95.2 million demonstrates reasonable cash generation from core operations, though significant capital expenditures of CNY -259.4 million indicate ongoing investment in project development and infrastructure.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.55, the company maintains moderate earnings power relative to its market capitalization. The substantial capital expenditure program reflects the capital-intensive nature of water treatment projects, requiring careful management of project returns and working capital cycles to maintain profitability.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 411.2 million against total debt of CNY 415.9 million, indicating a conservative leverage position. The company maintains adequate liquidity with cash covering nearly all outstanding debt, providing financial flexibility for ongoing project development and operational requirements.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.41, representing a payout ratio of approximately 75% based on current EPS. This dividend policy suggests management's confidence in sustainable cash generation despite the capital-intensive nature of the business and ongoing investment requirements.

Valuation And Market Expectations

Trading at a market capitalization of CNY 2.7 billion, the company's valuation reflects investor expectations for continued growth in China's environmental protection sector. The low beta of 0.097 suggests the stock is perceived as defensive, likely due to its regulated utility characteristics and essential service nature.

Strategic Advantages And Outlook

The company's specialized expertise in membrane technologies and integrated project capabilities provide competitive advantages in China's evolving water treatment market. Future prospects depend on continued government environmental initiatives, technological innovation, and successful execution of project pipelines while maintaining financial discipline.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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