Subscribe

Grandtop Yongxing Group Co., Ltd. (601033.SS)

CNY14.03 +0.08 (+0.57%)
CN SHH Industrials Waste Management
Address South Tower, Yuexiu International Convention Center
Guangzhou, CN
CEO Qiang Tan
IPO 2024-01-19
ISIN CNE100006JL0

Explore sections of this company profile

Description

Grandtop Yongxing Group Co., Ltd. primarily specializes in generating electricity through the incineration of waste. It also handles biomass treatment operations. The company was established on May 21, 2009, and its main office is situated in Guangzhou, 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
CNY14.03 +0.08 (+0.57%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4M
Beta
0.30
Float Shares
562.50M
Free Float %
62.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.41% -0.76% -6.87% -7.59% -6.51% -5.02% -14.72% -11.30% -11.30% -11.30% -11.30%
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
14.03
DCF (Unlevered) 13.14 -6.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2024-12 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.02
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Waste Management: +4.3%
    +13.9% Q1'26: +22.2% (vs Q1'25)
  • EPS growth Waste Management: +10.8%
    +5.4% Q1'26: +18.2% (vs Q1'25)
  • FCF margin FCF growth · Waste Management: +46.5%
    +14.7% Q1'26: +8.5% (vs Q1'25)
  • EBIT margin Waste Management: +13.2%
    +29.6% Q1'26: +27.8% (vs Q1'25)
  • ROIC Waste Management: +6.2%
    +5.7% Q1'26: +5.3% (vs Q1'25)
  • Share dilution Waste Management: +0.0%
    -0.7% Q1'26: +0.7% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Waste Management: 1.12×
    4.26× Q1'26: 9.51× (vs Q1'25)
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 (0.45) × ERP
WACC = 57% × Ke + 43% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 13.14 Current price: 14.03
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 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
3.76B
est: 3.67B (+2.5%)
4.29B
est: 4.15B (+3.3%)
4.52B
4.52B – 4.52B
+8.8% YoY
4.73B
4.73B – 4.73B
+4.7% YoY
4.94B
4.94B – 4.94B
+4.6% YoY
EBITDA
2.21B
est: 2.12B (+4.3%)
2.22B
est: 2.40B (-7.5%)
2.61B
2.61B – 2.61B
+8.8% YoY
2.73B
2.73B – 2.73B
+4.7% YoY
2.85B
2.85B – 2.85B
+4.6% YoY
EBIT
1.29B
est: 1.22B (+6.1%)
1.27B
est: 1.37B (-7.7%)
1.49B
1.49B – 1.49B
+8.8% YoY
1.57B
1.57B – 1.57B
+4.7% YoY
1.64B
1.64B – 1.64B
+4.6% YoY
Net Income
820.57M
est: 826.97M (-0.8%)
860.55M
est: 918.53M (-6.3%)
968.00M
968.00M – 968.00M
+5.4% YoY
1.07B
1.07B – 1.07B
+10.3% YoY
1.15B
1.15B – 1.15B
+8.1% YoY
SGA
277.58M
est: 255.40M (+8.7%)
77.83M
est: 288.74M (-73.0%)
314.01M
314.01M – 314.01M
+8.8% YoY
328.89M
328.89M – 328.89M
+4.7% YoY
343.86M
343.86M – 343.86M
+4.6% YoY
EPS
0.92
est: 0.93 (-1.4%)
0.97
est: 1.04 (-6.4%)
1.09
1.09 – 1.09
+5.4% YoY
1.21
1.21 – 1.21
+10.3% YoY
1.30
1.30 – 1.30
+8.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-05-28 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-05-27 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-05-26 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-05-25 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-05-22 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-05-21 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-05-20 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-05-19 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-05-18 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-05-15 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-05-14 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-05-13 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-05-12 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-05-11 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-05-08 B 3/5 1/5 3/5 4/5 1/5 4/5 4/5
2026-05-07 B 3/5 1/5 3/5 4/5 1/5 4/5 4/5
2026-05-06 B 3/5 1/5 3/5 4/5 1/5 4/5 4/5
2026-04-30 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-29 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-28 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-27 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-24 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-23 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-22 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-21 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-20 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-17 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-16 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
2.39B
OE per share TTM
2.63
Owner's Yield
18.48%
Maintenance CapEx ratio
178.15%
Maint CapEx / Avg PPE
339.0%

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.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

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
717.9K
Shares Outstanding
900.00M

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
Feng Shi Deputy General Manager male
Qiang Tan GM & Director 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