investorscraft@gmail.com

Intrinsic ValueZhejiang Haiyan Power System Resources Environmental Technology Co.,Ltd. (688565.SS)

Previous Close$13.00
Intrinsic Value
Upside potential
Previous Close
$13.00

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

Zhejiang Haiyan Power System Resources Environmental Technology operates as a specialized industrial equipment provider focused on advanced water treatment systems for critical infrastructure sectors. The company designs and integrates sophisticated purification equipment primarily for nuclear and thermal power generation facilities, while also serving metallurgy, chemical processing, and municipal water management markets. Its core expertise lies in condensate polishing and demineralized water systems that enable industrial water recycling and ensure operational reliability for power generation and transformation groups. Operating within China's industrial machinery sector, the company occupies a niche position by combining environmental technology with power system requirements, offering smart plant solutions that address both efficiency and sustainability concerns in energy-intensive industries. This specialized focus allows the company to serve technically demanding clients who require high-reliability water treatment solutions for their critical operations.

Revenue Profitability And Efficiency

The company generated CNY 373.8 million in revenue with modest profitability, achieving net income of CNY 2.5 million and diluted EPS of CNY 0.017. Operating cash flow of CNY 56.7 million significantly exceeded net income, indicating strong cash conversion from operations. Capital expenditures of CNY -4.9 million suggest conservative investment in property and equipment relative to operational scale.

Earnings Power And Capital Efficiency

Despite relatively thin net margins of approximately 0.7%, the company demonstrates solid operational cash generation that substantially outperforms accounting profitability. The significant gap between net income and operating cash flow suggests either non-cash charges affecting earnings or favorable working capital management. The company maintains capital discipline with modest reinvestment requirements relative to its cash generation capacity.

Balance Sheet And Financial Health

The balance sheet shows CNY 125.4 million in cash against total debt of CNY 113.7 million, indicating adequate liquidity and moderate leverage. The cash position provides flexibility for operational needs and potential strategic investments. Debt levels appear manageable given the company's cash generation capabilities and market capitalization of approximately CNY 1.5 billion.

Growth Trends And Dividend Policy

The company currently maintains a conservative financial policy with no dividend distribution, retaining earnings for operational needs and potential growth initiatives. This approach aligns with its development stage and capital allocation priorities in the specialized industrial equipment sector. The focus remains on reinvesting cash flows to support business development and technological advancement.

Valuation And Market Expectations

Trading with a market capitalization of CNY 1.5 billion, the company carries a beta of 0.732, indicating lower volatility than the broader market. The valuation reflects investor expectations for specialized industrial technology companies operating in China's environmental and power infrastructure sectors. Market pricing appears to balance growth potential against current modest profitability levels.

Strategic Advantages And Outlook

The company's specialized expertise in power plant water treatment systems provides competitive advantages in technical complexity and regulatory compliance. Its positioning within China's energy and environmental infrastructure sectors offers exposure to long-term modernization trends. The outlook depends on execution capabilities and ability to capitalize on increasing environmental standards in industrial water management.

Sources

Company financial statementsStock exchange disclosuresCompany description from financial data provider

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