Subscribe

China Everbright Water Limited (BOTRF)

USD0.21 +0.00 (+0.00%)
CN OTC Utilities Regulated Water
Address Oriental Xintiandi Plaza 518000
Shenzhen, CN
CEO Jianping Xiong
IPO 2008-06-24
ISIN BMG2116Y1057

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 1857.HK (HKD) Other OTC · BOTRF (USD) Stock Exchange of Singapore · U9E.SI (SGD)
Description

China Everbright Water Limited, an investment holding company, delivers a wide array of water environmental management services to clients across Mainland China and Germany. Its operations encompass comprehensive wastewater treatment, including the production of reusable water, alongside specialized leachate management and the construction and upkeep of associated pipeline networks. The company also undertakes river restoration projects, conducts research and development, and offers consulting services focused on advancements in water environmental and treatment technologies. Its expertise extends to the construction and operation of ecological wetland engineering projects. Beyond these core environmental services, China Everbright Water Limited provides business development and management support, alongside surveying, mapping, design, and consultancy for various municipal infrastructure initiatives. Diversifying its portfolio, the company is also involved in the solar energy sector, "sponge city" projects (covering construction, operation, and R&D), the supply, construction, and operation of water supply facilities, and the implementation of wastewater source heat pump systems. As of December 31, 2021, the company had invested in and was operating water treatment facilities capable of processing approximately 7 million cubic meters of wastewater daily. Headquartered in Shenzhen, People's Republic of China, China Everbright Water Limited operates as a subsidiary of China Everbright Water Holdings Limited.

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
USD0.21 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
37
Beta
0.40
Float Shares
776.16M
Free Float %
27.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% -8.70% -8.70% +5.00% +0.00% +23.53% +31.25% +5.69% -57.14% -54.35%
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
0.21
DCF (Unlevered) 2.07 +886.8%

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.

Quality scores
Altman Z-Score
0.78
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Operational MOAT
✗ Below peers
  • Revenue growth Regulated Water: +6.5%
    -20.8% Q2'25: -2.2% (vs Q2'24)
  • EPS growth Regulated Water: +7.9%
    -16.7% Q2'25: -1.5% (vs Q2'24)
  • FCF margin FCF growth · Regulated Water: +32.9%
    +7.9% Q2'25: +3.5% (vs Q2'24)
  • EBIT margin Regulated Water: +27.3%
    +31.4% Q2'25: +32.4% (vs Q2'24)
  • ROIC Regulated Water: +4.5%
    +4.3% Q2'25: +5.3% (vs Q2'24)
  • Share dilution Regulated Water: +0.0%
    +0.0% Q2'25: +0.0% (vs Q2'24)
  • Debt / EBITDA Net debt/EBITDA · Regulated Water: 3.43×
    9.31× Q2'25: 7.44× (vs Q2'24)
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 (0.39) × ERP
WACC = 21% × Ke + 79% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2.07 Current price: 0.21
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
1 Rev. Ana.
Dec 2027
1 Rev. Ana.
Revenue
1.82B
est: 1.92B (-5.3%)
2.49B
est: 2.51B (-0.6%)
3.59B
est: 3.27B (+9.7%)
4.77B
est: 4.78B (-0.3%)
5.55B
est: 5.47B (+1.5%)
5.66B
est: 5.66B (+0.1%)
6.91B
est: 6.33B (+9.2%)
6.73B
est: 7.16B (-6.1%)
6.70B
est: 8.22B (-18.4%)
6.85B
est: 8.37B (-18.1%)
5.43B
est: 7.94B (-31.6%)
45.52B
45.52B – 45.52B
+473.1% YoY
50.32B
50.32B – 50.32B
+10.5% YoY
EBITDA
784.93M
est: 636.91M (+23.2%)
805.59M
est: 833.21M (-3.3%)
1.22B
est: 1.09B (+12.6%)
1.43B
est: 1.59B (-9.9%)
1.65B
est: 1.82B (-9.3%)
1.86B
est: 1.88B (-0.9%)
2.25B
est: 2.10B (+7.0%)
2.22B
est: 2.38B (-6.6%)
2.38B
est: 2.73B (-12.8%)
2.20B
est: 2.83B (-22.3%)
1.94B
est: 2.68B (-27.7%)
15.38B
15.38B – 15.38B
+473.1% YoY
17.00B
17.00B – 17.00B
+10.5% YoY
EBIT
714.33M
est: 585.03M (+22.1%)
708.92M
est: 765.35M (-7.4%)
1.13B
est: 998.69M (+12.7%)
1.34B
est: 1.46B (-8.0%)
1.55B
est: 1.67B (-7.1%)
1.76B
est: 1.73B (+1.9%)
2.13B
est: 1.93B (+10.5%)
1.96B
est: 2.19B (-10.2%)
2.18B
est: 2.51B (-13.0%)
1.99B
est: 2.56B (-22.3%)
1.70B
est: 2.43B (-29.9%)
13.92B
13.92B – 13.92B
+473.1% YoY
15.38B
15.38B – 15.38B
+10.5% YoY
Net Income
406.24M
est: 474.51M (-14.4%)
349.34M
est: 450.99M (-22.5%)
513.36M
est: 559.19M (-8.2%)
676.46M
est: 732.50M (-7.7%)
833.48M
est: 810.83M (+2.8%)
1.02B
est: 901.06M (+13.7%)
1.20B
est: 1.19B (+1.0%)
1.01B
est: 1.21B (-16.5%)
1.19B
est: 1.26B (-5.6%)
1.02B
est: 1.32B (-22.7%)
869.96M
est: 1.32B (-33.9%)
— – —
-100.0% YoY
— – —
SGA
203.65M
est: 181.76M (+12.0%)
298.25M
est: 237.78M (+25.4%)
287.02M
est: 310.28M (-7.5%)
439.56M
est: 453.61M (-3.1%)
476.50M
est: 518.38M (-8.1%)
441.55M
est: 536.13M (-17.6%)
671.14M
est: 600.29M (+11.8%)
730.68M
est: 679.16M (+7.6%)
588.74M
est: 779.29M (-24.5%)
702.56M
est: 852.25M (-17.6%)
613.75M
est: 808.67M (-24.1%)
4.63B
4.63B – 4.63B
+473.1% YoY
5.12B
5.12B – 5.12B
+10.5% YoY
EPS
0.16
est: 0.17 (-3.5%)
0.13
est: 0.16 (-17.5%)
0.20
est: 0.20 (+2.3%)
0.26
est: 0.26 (+1.5%)
0.30
est: 0.28 (+5.8%)
0.36
est: 0.31 (+14.3%)
0.42
est: 0.42 (+1.1%)
0.35
est: 0.42 (-17.3%)
0.42
est: 0.44 (-4.5%)
0.36
est: 0.46 (-21.9%)
0.30
est: 0.46 (-34.8%)
— – —
-100.0% YoY
— – —
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-06 D+ 1/5 1/5 1/5 1/5 2/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
411.06M
OE per share TTM
0.14
Owner's Yield
68.42%
Maintenance CapEx ratio
4.38%
Maint CapEx / Avg PPE
12.7%

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
945.7K
Shares Outstanding
2.86B

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
Jianping Xiong Chief Executive Officer & Executive Director 219.8K male
Ke Li Head of Internal Audit male
Pui Ching Chan Joint Company Secretary female
Yun Fui Kwan Legal Counsel & Joint Company Secretary female
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