Beijing Originwater Technology Co Ltd
SZSE:300070

Watchlist Manager
Beijing Originwater Technology Co Ltd Logo
Beijing Originwater Technology Co Ltd
SZSE:300070
Watchlist
Price: 5.22 CNY 4.4% Market Closed
Market Cap: 18.9B CNY
Have any thoughts about
Beijing Originwater Technology Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Beijing Originwater Technology Co Ltd stock under the Base Case scenario is 10.51 CNY. Compared to the current market price of 5.22 CNY, Beijing Originwater Technology Co Ltd is Undervalued by 50%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
10.51 CNY
Undervaluation 50%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Beijing Originwater Technology Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Beijing Originwater Technology Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Beijing Originwater Technology Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Beijing Originwater Technology Co Ltd

Provide an overview of the primary business activities
of Beijing Originwater Technology Co Ltd.

What unique competitive advantages
does Beijing Originwater Technology Co Ltd hold over its rivals?

What risks and challenges
does Beijing Originwater Technology Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Beijing Originwater Technology Co Ltd.

Provide P/S
for Beijing Originwater Technology Co Ltd.

Provide P/E
for Beijing Originwater Technology Co Ltd.

Provide P/OCF
for Beijing Originwater Technology Co Ltd.

Provide P/FCFE
for Beijing Originwater Technology Co Ltd.

Provide P/B
for Beijing Originwater Technology Co Ltd.

Provide EV/S
for Beijing Originwater Technology Co Ltd.

Provide EV/GP
for Beijing Originwater Technology Co Ltd.

Provide EV/EBITDA
for Beijing Originwater Technology Co Ltd.

Provide EV/EBIT
for Beijing Originwater Technology Co Ltd.

Provide EV/OCF
for Beijing Originwater Technology Co Ltd.

Provide EV/FCFF
for Beijing Originwater Technology Co Ltd.

Provide EV/IC
for Beijing Originwater Technology Co Ltd.

Show me price targets
for Beijing Originwater Technology Co Ltd made by professional analysts.

What are the Revenue projections
for Beijing Originwater Technology Co Ltd?

How accurate were the past Revenue estimates
for Beijing Originwater Technology Co Ltd?

What are the Net Income projections
for Beijing Originwater Technology Co Ltd?

How accurate were the past Net Income estimates
for Beijing Originwater Technology Co Ltd?

What are the EPS projections
for Beijing Originwater Technology Co Ltd?

How accurate were the past EPS estimates
for Beijing Originwater Technology Co Ltd?

What are the EBIT projections
for Beijing Originwater Technology Co Ltd?

How accurate were the past EBIT estimates
for Beijing Originwater Technology Co Ltd?

Compare the revenue forecasts
for Beijing Originwater Technology Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Beijing Originwater Technology Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Beijing Originwater Technology Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Beijing Originwater Technology Co Ltd compared to its peers.

Compare the P/E ratios
of Beijing Originwater Technology Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Beijing Originwater Technology Co Ltd with its peers.

Analyze the financial leverage
of Beijing Originwater Technology Co Ltd compared to its main competitors.

Show all profitability ratios
for Beijing Originwater Technology Co Ltd.

Provide ROE
for Beijing Originwater Technology Co Ltd.

Provide ROA
for Beijing Originwater Technology Co Ltd.

Provide ROIC
for Beijing Originwater Technology Co Ltd.

Provide ROCE
for Beijing Originwater Technology Co Ltd.

Provide Gross Margin
for Beijing Originwater Technology Co Ltd.

Provide Operating Margin
for Beijing Originwater Technology Co Ltd.

Provide Net Margin
for Beijing Originwater Technology Co Ltd.

Provide FCF Margin
for Beijing Originwater Technology Co Ltd.

Show all solvency ratios
for Beijing Originwater Technology Co Ltd.

Provide D/E Ratio
for Beijing Originwater Technology Co Ltd.

Provide D/A Ratio
for Beijing Originwater Technology Co Ltd.

Provide Interest Coverage Ratio
for Beijing Originwater Technology Co Ltd.

Provide Altman Z-Score Ratio
for Beijing Originwater Technology Co Ltd.

Provide Quick Ratio
for Beijing Originwater Technology Co Ltd.

Provide Current Ratio
for Beijing Originwater Technology Co Ltd.

Provide Cash Ratio
for Beijing Originwater Technology Co Ltd.

What is the historical Revenue growth
over the last 5 years for Beijing Originwater Technology Co Ltd?

What is the historical Net Income growth
over the last 5 years for Beijing Originwater Technology Co Ltd?

What is the current Free Cash Flow
of Beijing Originwater Technology Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Beijing Originwater Technology Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Beijing Originwater Technology Co Ltd

Current Assets 24.9B
Cash & Short-Term Investments 3.3B
Receivables 19.3B
Other Current Assets 2.3B
Non-Current Assets 53.1B
Long-Term Investments 7.7B
PP&E 1.1B
Intangibles 21.1B
Other Non-Current Assets 23.2B
Current Liabilities 26.5B
Accounts Payable 13.3B
Accrued Liabilities 1.4B
Short-Term Debt 9.2B
Other Current Liabilities 2.7B
Non-Current Liabilities 24.4B
Long-Term Debt 21B
Other Non-Current Liabilities 3.4B
Efficiency

Earnings Waterfall
Beijing Originwater Technology Co Ltd

Revenue
9.1B CNY
Cost of Revenue
-6.5B CNY
Gross Profit
2.6B CNY
Operating Expenses
-1.7B CNY
Operating Income
936.9m CNY
Other Expenses
-265.5m CNY
Net Income
671.4m CNY

Free Cash Flow Analysis
Beijing Originwater Technology Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Beijing Originwater Technology Co Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Positive Operating Income
Declining ROIC
41/100
Profitability
Score

Beijing Originwater Technology Co Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Beijing Originwater Technology Co Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Positive Net Debt
38/100
Solvency
Score

Beijing Originwater Technology Co Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Beijing Originwater Technology Co Ltd

Wall Street analysts forecast Beijing Originwater Technology Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Beijing Originwater Technology Co Ltd is 5.92 CNY with a low forecast of 5.56 CNY and a high forecast of 6.41 CNY.

Lowest
Price Target
5.56 CNY
6% Upside
Average
Price Target
5.92 CNY
13% Upside
Highest
Price Target
6.41 CNY
23% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Beijing Originwater Technology Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Beijing Originwater Technology Co Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Beijing Originwater Technology Co Ltd Logo
Beijing Originwater Technology Co Ltd

Country

China

Industry

Commercial Services & Supplies

Market Cap

18.1B CNY

Dividend Yield

0.82%

Description

Beijing OriginWater Technology Co., Ltd. engages in the businesses of environmental protection and water treatment. The company is headquartered in Beijing, Beijing and currently employs 6,108 full-time employees. The company went IPO on 2010-04-21. The firm primarily offers technical proposal design, engineering design, technology implementation and system integration, operation technical support and operation services. The firm is also involved in the production of membrane units and membrane material components; the research, development, manufacture and distribution of water purifiers, as well as the provision of water supply and drainage engineering services. The firm operates its business in domestic market.

Contact

BEIJING
Beijing
Originwater Mansion, No. 23-2, Life Science Park Road, Haidian District
+861088465890
www.originwater.com

IPO

2010-04-21

Employees

6 108

Officers

Chairman & President
Mr. Jianglong Huang
Interim Deputy Secretary of the Party Committee & Executive President
Mr. Richeng Dai
CFO & Director
Mr. Long Zhang
Director, Consultant & Head of Technical Committee
Dr. Jianping Wen
Senior Vice President
Mr. Limin Long
Senior VP & Secretary of the Board of Directors
Mr. Xing Zhang

See Also

Discover More
What is the Intrinsic Value of one Beijing Originwater Technology Co Ltd stock?

The intrinsic value of one Beijing Originwater Technology Co Ltd stock under the Base Case scenario is 10.51 CNY.

Is Beijing Originwater Technology Co Ltd stock undervalued or overvalued?

Compared to the current market price of 5.22 CNY, Beijing Originwater Technology Co Ltd is Undervalued by 50%.

Back to Top