investorscraft@gmail.com

Intrinsic ValueQingdao Daneng Environmental Protection Equipment Co., Ltd. (688501.SS)

Previous Close$27.19
Intrinsic Value
Upside potential
Previous Close
$27.19

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

Qingdao Daneng Environmental Protection Equipment Co., Ltd. is a specialized industrial machinery company operating within China's power generation sector. Its core business model revolves around the research, development, and manufacturing of critical environmental protection and material handling systems exclusively for coal-fired power plants. The company generates revenue through the supply of integrated technological solutions, including dry and wet bottom ash handling systems, fly ash pneumatic conveying systems, pyrites handling systems, and CFB boiler bottom ash handling systems. Additionally, it provides flue gas heat recovery systems comprising flue gas coolers and reheaters, which enhance plant efficiency and reduce environmental impact. Operating from its base in Qingdao, the company occupies a niche but essential position within the broader industrials sector, serving the specific infrastructure needs of China's extensive coal power industry. Its market positioning is that of a specialized equipment supplier, deeply integrated into the supply chain for power plant retrofitting and compliance with environmental standards, though it remains dependent on the fortunes and regulatory demands of the coal power sector.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.31 billion for the period. Profitability was present with a net income of CNY 93.0 million, translating to a net margin of approximately 7.1%. However, operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -185.8 million, which was significantly impacted by substantial capital expenditures of CNY -329.6 million.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.76, demonstrating the firm's ability to generate earnings from its equity base. The significant negative free cash flow, calculated from the operating cash flow and capital expenditures, indicates heavy investment in fixed assets, which may be aimed at future growth but currently pressures short-term capital efficiency and liquidity.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 326.7 million against total debt of CNY 518.6 million, indicating a leveraged but manageable position. The negative operating cash flow in the period is a concern for short-term liquidity and its ability to service obligations without relying on external financing or existing cash reserves.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.24 per share. The substantial capital expenditure suggests a strategic focus on growth and capacity expansion, though the concurrent negative cash flows indicate these investments are currently a drain on resources rather than a immediately accretive driver.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.52 billion, the market assigns a price-to-earnings multiple based on the current fiscal year. The exceptionally low beta of 0.089 suggests the stock is perceived by the market as having very low correlation and sensitivity to broader market movements, potentially viewed as a defensive or niche holding.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise serving the environmental equipment needs of China's coal power industry. Its outlook is intrinsically tied to domestic energy policy, environmental regulations mandating plant upgrades, and the long-term viability of coal-fired power generation amidst the global transition to cleaner energy sources.

Sources

Company DescriptionProvided Financial 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