Subscribe

Grandblue Environment Co., Ltd. (600323.SS)

CNY29.99 +1.16 (+4.02%)
CN SHH Utilities Regulated Water
Address Hanlan Plaza 528200
Foshan, HB, CN
CEO Duo Jin
IPO 2000-12-25
ISIN CNE000001675

Explore sections of this company profile

Description

Grandblue Environment Co., Ltd. engages in the water supply, drainage, solid waste treatment, and energy businesses in China. The company provides water intake, water production, water transmission, and drinking water services; and sewage treatment, and pipeline network operation and maintenance services, as well as manages and controls wastewater plants, draining pipeline networks, and pumping stations. It also engages in the waste incineration power generation, sludge disposal, fly ash disposal, ash landfill, waste landfill, solid waste environmental protection engineering, and sanitation; pipeline natural gas, bottled gas, hydrogen, and other multi-energy supply; and asset management businesses. Grandblue Environment Co., Ltd. was formerly known as Nanhai Development Co. Ltd. and changed its name to Grandblue Environment Co., Ltd. in December 2013. The company was founded in 1992 and is based in Foshan, China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY29.99 +1.16 (+4.02%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
7M
Beta
0.23
Float Shares
392.24M
Free Float %
48.1%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
29.99
Ratings Trend (MoM) 100% Bullish
Rating 2024-11 Change
Strong Buy 5 0
Buy 7 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.97
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Regulated Water: +6.5%
    +17.3% Q4'25: +33.1% (vs Q4'24)
  • EPS growth Regulated Water: +7.9%
    +18.6% Q4'25: -100.0% (vs Q4'24)
  • FCF margin FCF growth · Regulated Water: +32.9%
    +12.6% Q4'25: +26.7% (vs Q4'24)
  • EBIT margin Regulated Water: +27.3%
    +26.9% Q4'25: +22.3% (vs Q4'24)
  • ROIC Regulated Water: +4.5%
    +6.6% Q4'25: +5.9% (vs Q4'24)
  • Share dilution Regulated Water: +0.0%
    0.0% Q4'25: -100.0% (vs Q4'24)
  • Debt / EBITDA Net debt/EBITDA · Regulated Water: 3.43×
    5.36× Q4'25: 7.73× (vs Q4'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.21) × ERP
WACC = 46% × Ke + 54% × Kd (3.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 118.96 Current price: 29.99
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
5 Rev. Ana.
4 EPS Ana.
Dec 2027
4 Rev. Ana.
3 EPS Ana.
Dec 2028
2 Rev. Ana.
1 EPS Ana.
Revenue
3.36B
est: 3.20B (+4.9%)
3.69B
est: 3.82B (-3.5%)
4.20B
est: 4.20B (+0.1%)
4.85B
est: 4.81B (+0.8%)
6.16B
est: 5.90B (+4.5%)
7.48B
est: 7.28B (+2.7%)
11.78B
est: 9.25B (+27.3%)
12.88B
est: 12.88B (+0.0%)
12.54B
est: 12.44B (+0.8%)
11.89B
est: 12.72B (-6.6%)
13.94B
est: 13.82B (+0.9%)
15.97B
15.37B – 16.40B
+15.6% YoY
16.35B
15.68B – 16.88B
+2.4% YoY
16.87B
16.20B – 17.36B
+3.1% YoY
EBITDA
1.21B
est: 828.30M (+46.5%)
1.37B
est: 989.14M (+38.3%)
1.61B
est: 1.09B (+48.1%)
1.75B
est: 1.24B (+40.5%)
1.96B
est: 1.53B (+28.7%)
2.45B
est: 1.88B (+30.1%)
2.68B
est: 2.39B (+12.2%)
2.56B
est: 3.33B (-23.1%)
3.18B
est: 3.22B (-1.3%)
3.40B
est: 3.29B (+3.3%)
5.39B
est: 3.57B (+50.8%)
4.13B
3.98B – 4.24B
+15.6% YoY
4.23B
4.06B – 4.37B
+2.4% YoY
4.36B
4.19B – 4.49B
+3.1% YoY
EBIT
738.68M
est: 543.79M (+35.8%)
814.67M
est: 649.38M (+25.5%)
1.02B
est: 712.85M (+43.0%)
1.14B
est: 817.04M (+40.1%)
1.25B
est: 1.00B (+24.3%)
1.52B
est: 1.24B (+23.0%)
1.84B
est: 1.57B (+17.0%)
1.64B
est: 2.19B (-25.0%)
2.08B
est: 2.11B (-1.7%)
2.34B
est: 2.16B (+8.3%)
3.75B
est: 2.35B (+59.7%)
2.71B
2.61B – 2.79B
+15.6% YoY
2.78B
2.66B – 2.87B
+2.4% YoY
2.87B
2.75B – 2.95B
+3.1% YoY
Net Income
402.90M
est: 432.29M (-6.8%)
508.57M
est: 558.07M (-8.9%)
652.24M
est: 662.71M (-1.6%)
873.41M
est: 882.06M (-1.0%)
912.60M
est: 969.24M (-5.8%)
1.06B
est: 1.09B (-2.9%)
1.16B
est: 1.32B (-11.5%)
1.14B
est: 1.17B (-2.8%)
1.43B
est: 1.63B (-12.1%)
1.66B
est: 1.66B (+0.3%)
1.97B
est: 1.94B (+1.6%)
2.28B
2.16B – 2.44B
+17.4% YoY
2.50B
2.34B – 3.01B
+9.6% YoY
2.60B
2.47B – 2.70B
+4.2% YoY
SGA
263.89M
est: 202.68M (+30.2%)
316.57M
est: 242.03M (+30.8%)
289.73M
est: 265.69M (+9.0%)
335.20M
est: 304.52M (+10.1%)
430.06M
est: 373.38M (+15.2%)
555.00M
est: 461.11M (+20.4%)
670.07M
est: 585.58M (+14.4%)
727.81M
est: 815.15M (-10.7%)
746.46M
est: 787.49M (-5.2%)
825.28M
est: 805.35M (+2.5%)
253.75M
est: 874.76M (-71.0%)
1.01B
972.95M – 1.04B
+15.6% YoY
1.04B
992.82M – 1.07B
+2.4% YoY
1.07B
1.03B – 1.10B
+3.1% YoY
EPS
0.53
est: 0.53 (+0.0%)
0.66
est: 0.68 (-3.5%)
0.85
est: 0.81 (+4.6%)
1.14
est: 1.08 (+5.4%)
1.19
est: 1.19 (+0.1%)
1.38
est: 1.34 (+3.4%)
1.45
est: 1.61 (-10.1%)
1.40
est: 1.44 (-2.8%)
1.75
est: 1.99 (-12.0%)
2.04
est: 2.05 (-0.4%)
2.42
est: 2.40 (+1.0%)
2.85
2.65 – 2.99
+18.8% YoY
3.21
2.87 – 3.69
+12.8% YoY
3.19
3.03 – 3.31
-0.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-04-24 B 3/5 1/5 4/5 4/5 1/5 4/5 3/5
2026-04-21 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-20 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-17 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-16 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-15 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.41B
OE per share TTM
1.73
Owner's Yield
5.72%
Maintenance CapEx ratio
40.98%
Maint CapEx / Avg PPE
64.4%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
201.5K
Shares Outstanding
815.35M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Duo Jin Vice Chairman of the Board & President female
Fei Zeng Vice President male
Ming Lei Vice President male
Tian Hua Wang Accounting Supervisor
Yuyun Tang VP & Board Secretary female
Zhi Xiong Wu Member of the Supervisory Board male
Zhiyong Wu Vice President & Chief Financial Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits