investorscraft@gmail.com

Intrinsic ValueAnhui Tongyuan Environment Energy Saving Co.,Ltd (688679.SS)

Previous Close$53.59
Intrinsic Value
Upside potential
Previous Close
$53.59

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

Anhui Tongyuan Environment Energy Saving Co., Ltd. is a specialized industrial company operating in China's environmental protection sector, specifically within pollution and treatment controls. Its core revenue model is built on providing comprehensive environmental remediation services, which are primarily contracted through government and municipal projects. The company operates three distinct business lines: solid waste pollution barrier repair, solid waste treatment and disposal, and water environment restoration. These services include constructing barrier systems for waste containment, treating sludge and hazardous materials, and rehabilitating urban water bodies and rural sewage systems. Operating in a sector driven by stringent environmental regulations and government infrastructure spending, the company positions itself as an integrated solutions provider for ecological management. Its market position is likely regional, focusing on projects within Anhui province and surrounding areas, competing for public tenders in a fragmented but policy-supported industry essential for China's sustainability goals.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.60 billion with a net income of CNY 21.75 million, indicating thin net margins of approximately 1.4%. Operating cash flow was positive at CNY 28.84 million, but capital expenditures of CNY -57.23 million resulted in negative free cash flow, reflecting significant ongoing investment in operational assets.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.16, demonstrating modest earnings power. The negative free cash flow after accounting for substantial capital expenditures suggests the business is currently in an investment phase, prioritizing growth and project development over immediate capital returns to shareholders.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 372.39 million against total debt of CNY 224.18 million, indicating a manageable leverage ratio and good liquidity. This financial structure provides a buffer for funding ongoing projects and navigating the cyclical nature of contract-based revenue.

Growth Trends And Dividend Policy

Despite its investment-heavy profile, the company maintained a dividend payout of CNY 0.061 per share, signaling a commitment to shareholder returns. Growth appears to be driven by capital investment in environmental projects, aligning with national infrastructure and sustainability initiatives in China.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.12 billion, the market values the company at a significant premium to its earnings, reflecting expectations for future growth in China's environmental sector. A beta near 1.0 indicates stock volatility is in line with the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in environmental remediation, a sector supported by strong regulatory tailwinds in China. Its outlook is tied to continued government investment in pollution control and ecological restoration, though execution and project margins remain key challenges.

Sources

Company DescriptionFinancial 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