investorscraft@gmail.com

Intrinsic ValueZhejiang Zone-King Environmental Sci&Tech Co., Ltd. (688701.SS)

Previous Close$10.63
Intrinsic Value
Upside potential
Previous Close
$10.63

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 Zone-King Environmental Sci&Tech operates as a specialized environmental protection service provider in China's growing waste management sector. The company generates revenue through comprehensive environmental remediation solutions, including groundwater restoration, water pollution control, water body rehabilitation, waste gas treatment, and solid waste management services. Operating within China's rapidly expanding environmental protection industry, the company leverages its technical expertise to address the nation's pressing pollution challenges while capitalizing on government-driven environmental initiatives and regulatory compliance demands. Founded in 2003 and headquartered in Hangzhou, the company has established a regional presence in one of China's most economically developed areas, positioning itself to serve industrial clients and municipal projects requiring specialized environmental remediation expertise. The company's integrated service approach allows it to address multiple environmental challenges through a single provider, though it operates in a competitive market with both state-owned enterprises and private competitors vying for environmental protection contracts.

Revenue Profitability And Efficiency

The company reported revenue of CNY 240.6 million for the period but experienced significant challenges with a net loss of CNY 82.2 million. This negative profitability reflects operational inefficiencies or project cost overruns in a capital-intensive industry. The diluted EPS of -0.61 indicates substantial per-share losses, suggesting the company is struggling to translate its revenue into bottom-line performance despite operating in a growing environmental sector.

Earnings Power And Capital Efficiency

Operating cash flow of CNY 9.9 million demonstrates some ability to generate cash from core operations, though this is substantially lower than the reported net loss. Capital expenditures of CNY 3.9 million indicate moderate investment in maintaining or expanding operational capabilities. The negative earnings power suggests the company may be facing pricing pressure, high operational costs, or project execution challenges that undermine its capital efficiency in the competitive environmental services market.

Balance Sheet And Financial Health

The balance sheet shows CNY 29.7 million in cash against total debt of CNY 166.3 million, indicating a leveraged position with potential liquidity concerns. The debt-to-equity structure suggests reliance on borrowing to fund operations, which may create financial strain given the current loss-making position. The company's financial health appears challenged, requiring careful management of working capital and debt obligations to maintain operational stability.

Growth Trends And Dividend Policy

With no dividend distribution and current financial performance, the company appears to be conserving cash for operational needs rather than returning capital to shareholders. The growth trajectory is unclear given the current loss position, though the underlying environmental protection market in China continues to expand due to regulatory requirements and public environmental concerns. The company's ability to capitalize on market growth will depend on improving project execution and cost management.

Valuation And Market Expectations

Trading with a market capitalization of approximately CNY 1.21 billion, the market appears to be pricing in potential recovery or growth prospects despite current financial challenges. The beta of 0.518 suggests lower volatility than the broader market, possibly reflecting the defensive nature of environmental services. Valuation metrics likely incorporate expectations for future profitability improvement as China's environmental regulations drive demand for specialized remediation services.

Strategic Advantages And Outlook

The company's strategic position in China's environmental protection sector provides exposure to a market with strong regulatory tailwinds and growing public awareness. Its technical expertise in multiple environmental remediation areas could provide competitive advantages if operational efficiency improves. The outlook depends on the company's ability to secure profitable contracts, manage project execution costs, and navigate the competitive landscape while addressing current financial challenges through improved operational performance or strategic restructuring.

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