特许经营权，会迎来一场资产价值重估吗？ 作者 | 螳螂虾 编辑 | 小白 垃圾焚烧行业近年来面临产能趋于饱和与补贴退坡的挑战。行业增长速度放缓，部分企业开始寻求跨 界转型。 在这样的背景下，湖南省固废处理龙头企业军信股份（301109.SZ）却呈现出不同的发展态势。 2025年前三季度，公司业绩表现亮眼，营收21.6亿元，同比增长23.2%。 （来源：市值风云App） 归母净利润6.1亿，同比增长48.7%，显著高于营收增速，而且非经常性损益占比低，利润质量有保 障。 （来源：市值风云App） 而原因只有一个：收购湖南仁和环境。 （来源：市值风云App） 并购有了模板 公司通过发行股份及支付现金的方式，收购仁和环境63%股份实现并表，继而获得了餐厨垃圾处理和 生活垃圾中转业务。 与之相对于的是公司在2024年底及2025年初的两轮定增募资活动，"发行股份"对应发行价14.56元/ 股，募资15.4亿，"支付现金"对应发行价16元/股，募资7.4亿。 | 公告日期 | 融资方式 | 年度 | 发行价(元) | 募资总额(万元) | 募资净额(万元) | | --- | --- | --- | --- | --- ...

11月17日，维尔利盘中下跌2.21%，截至10:10，报4.42元/股，成交2643.71万元，换手率0.74%，总市值 35.90亿元。 截至10月31日，维尔利股东户数1.80万，较上期减少0.84%；人均流通股44763股，较上期增加1.02%。 2025年1月-9月，维尔利实现营业收入12.78亿元，同比减少12.29%；归母净利润803.99万元，同比减少 39.80%。 分红方面，维尔利A股上市后累计派现4.98亿元。近三年，累计派现4603.82万元。 责任编辑：小浪快报 维尔利今年以来股价涨25.93%，近5个交易日涨1.38%，近20日涨1.84%，近60日涨15.40%。 资料显示，维尔利环保科技集团股份有限公司位于江苏省常州市汉江路156号，成立日期2003年2月12 日，上市日期2011年3月16日，公司主营业务涉及垃圾渗滤液处理、污水处理、餐厨垃圾处理、烟气净 化;节能服务、油气回收和其他工业VOC回收设备生产销售业务。主营业务收入构成为：BOT运营服务 31.03%，运营服务27.58%，环保设备20.31%，环保工程17.69%，节能服务1.76%，其他1.63%。 维尔利所属 ...

Company Overview - Weili Environmental Technology Group Co., Ltd. is located at 156 Hanjing Road, Changzhou, Jiangsu Province, established on February 12, 2003, and listed on March 16, 2011. The company specializes in waste leachate treatment, wastewater treatment, kitchen waste treatment, flue gas purification, energy-saving services, oil and gas recovery, and production and sales of industrial VOC recovery equipment [1]. Financial Performance - As of September 30, 2023, Weili reported a revenue of 1.278 billion yuan for the first nine months of 2023, a year-on-year decrease of 12.29%. The net profit attributable to shareholders was 8.0399 million yuan, down 39.80% year-on-year [2]. - The company has distributed a total of 498 million yuan in dividends since its A-share listing, with cumulative distributions of 46.0382 million yuan over the past three years [3]. Stock Performance - On November 5, 2023, Weili's stock price increased by 2.07%, reaching 4.44 yuan per share, with a trading volume of 16.5645 million yuan and a turnover rate of 0.47%. The total market capitalization stood at 3.606 billion yuan [1]. - Year-to-date, Weili's stock price has risen by 26.50%, with a 3.50% increase over the last five trading days, a 13.55% increase over the last 20 days, and a 13.85% increase over the last 60 days [1]. Shareholder Information - As of September 30, 2023, Weili had 18,200 shareholders, a decrease of 5.45% from the previous period. The average number of circulating shares per shareholder was 44,312, an increase of 9.61% [2]. Business Segmentation - The main revenue sources for Weili are as follows: BOT operation services (31.03%), operation services (27.58%), environmental equipment (20.31%), environmental engineering (17.69%), energy-saving services (1.76%), and others (1.63%) [1].

Core Viewpoint - The company reported strong financial performance for the first three quarters of 2025, with significant year-on-year growth in revenue and net profit, driven by both internal growth and the consolidation of Renhe Environment's profits [1][2]. Financial Performance - For the first three quarters of 2025, the company achieved revenue of 2.163 billion yuan, a year-on-year increase of 23.21% [1] - The net profit attributable to shareholders was 605 million yuan, up 48.69% year-on-year [1] - The net profit excluding non-recurring items was 584 million yuan, reflecting a 55.54% increase year-on-year [1] - In Q3 2025, revenue reached 685 million yuan, growing 6.23% year-on-year [1] - The net profit for Q3 was 205 million yuan, an increase of 47.64% year-on-year [1] - The net profit excluding non-recurring items for Q3 was 199 million yuan, up 48.53% year-on-year [1] Growth Drivers - The integration of Renhe Environment since December 1, 2024, significantly boosted the company's profits, contributing to a 43.5% increase in net profit attributable to shareholders compared to the previous year [2] - Internal growth was supported by improved operational efficiency in waste incineration and contributions from the Liuyang and Pingjiang projects [2] - The company processed 2.7004 million tons of municipal waste from January to September 2025, a 7.89% increase year-on-year [2] - The electricity generated was 1.294 billion kWh, up 17.53% year-on-year [2] - The electricity generated per ton of waste was 479.10 kWh, reflecting a 4.72% increase year-on-year [2] - The collection of kitchen waste reached 305,700 tons, and the transfer processing of municipal waste was 2.4318 million tons [2] - Sales of industrial-grade mixed oil amounted to 22,600 tons [2] Cash Flow and Dividends - The net cash flow from operating activities for the first three quarters of 2025 was 1.158 billion yuan, a 60.26% increase year-on-year, primarily due to the contribution from Renhe Environment [3] - Capital expenditures were 491 million yuan, a decrease of 11.9% year-on-year, mainly due to spending on the Bishkek project in Kyrgyzstan [3] - The company generated free cash flow of 667 million yuan, significantly up from 165 million yuan in the same period last year [3] - The company maintained a dividend of 0.90 yuan per share from 2022 to 2024, with dividend payout ratios of 79.2%, 71.8%, and 94.6% respectively [3] - A long-term dividend return plan was announced, committing to a minimum payout ratio of 50% [3] New Projects and Market Expansion - New domestic projects in Liuyang (1,200 tons/day) and Pingjiang (600 tons/day) are expected to be operational by the end of 2024 to early 2025, driving growth in 2025 [4] - The company has signed agreements for waste treatment projects in Kyrgyzstan with a total processing capacity of 7,000 tons/day, with the first phase expected to be operational by the end of 2025 [4] - A preliminary tripartite agreement was signed with Almaty, Kazakhstan, for an investment of approximately 280 million USD to build solid waste power generation facilities [4] Profit Forecast and Valuation - The company is projected to achieve net profits attributable to shareholders of 767 million yuan, 833 million yuan, and 902 million yuan for 2025, 2026, and 2027 respectively [4] - The expected EPS growth rates are -25.7% (due to dilution from a private placement), 8.6%, and 8.3% for the respective years [4] - Corresponding P/E ratios are estimated at 15.6x, 14.3x, and 13.2x [4] - The company maintains a "Buy" rating [4]

Group 1 - The core viewpoint of the news is that Weili's stock has experienced fluctuations, with a current price of 4.59 yuan per share and a market capitalization of 3.615 billion yuan, despite a year-to-date increase of 30.77% [1] - As of August 20, the number of Weili's shareholders decreased by 1.03% to 19,200, while the average circulating shares per person increased by 1.04% to 40,425 shares [2] - In the first half of 2025, Weili reported a revenue of 795 million yuan, a year-on-year decrease of 20.84%, and a net profit attributable to shareholders of -36.84 million yuan, a year-on-year decrease of 187.28% [2] Group 2 - Weili has distributed a total of 498 million yuan in dividends since its A-share listing, with 46.038 million yuan distributed in the last three years [3] - The company's main business includes waste leachate treatment, sewage treatment, kitchen waste treatment, flue gas purification, energy-saving services, and the production and sales of industrial VOC recovery equipment [1] - The revenue composition of Weili's main business is as follows: BOT operation services 31.03%, operation services 27.58%, environmental equipment 20.31%, environmental engineering 17.69%, energy-saving services 1.76%, and others 1.63% [1]

Core Viewpoint - Wangneng Environment has signed a supplementary agreement with the Dazhu County government for a kitchen waste treatment project, enhancing its capabilities in solid waste management and aligning with its strategic business plan [1] Group 1: Project Development - The new project will be managed by a newly established subsidiary in Quxian, responsible for investment, design, construction, operation, and maintenance, with a concession period until April 7, 2047 [1] - The project is designed to process 100 tons of kitchen waste per day, utilizing a "pre-treatment + resource utilization + wastewater and residue co-disposal" process, with a service fee of 240 yuan per ton [1] Group 2: Financial Performance - In the first half of 2025, the company reported revenue of 1.701 billion yuan, a year-on-year increase of 7.00%, and a net profit of 382 million yuan, up 5.24% [1] - Operating cash flow reached 624 million yuan, reflecting a 5.00% increase, indicating strong profitability and a healthy financial status [1] Group 3: Business Expansion - The kitchen waste treatment business has become a new growth engine, generating revenue of 211 million yuan and a net profit of 44.64 million yuan [2] - The company has expanded its processing capacity to 3,720 tons per day, with 2,810 tons already built, contributing to revenue and profit growth [2] Group 4: International Strategy - Wangneng Environment is advancing its international strategy, focusing on Southeast Asia, with significant progress in overseas projects [3] - The company has secured an EPC+O project in Macau, won a bid for an EPC project in Thailand, and signed a contract for a waste-to-energy plant in Vietnam, with a planned processing capacity of 600 tons per day [3] - The company is actively managing risks associated with geopolitical and currency fluctuations, conducting thorough due diligence on all overseas projects [3] Group 5: Project Pipeline - The company has several projects in the pipeline, including the expansion project in Anji (750 tons/day) and the Vietnam project (600 tons/day), both in the planning stages [3] - Additionally, there are three ongoing projects in the kitchen waste treatment sector and one new project of 200 tons/day under construction [3] Group 6: Market Outlook - The solid waste business is performing steadily, with consistent revenue growth in waste incineration and kitchen waste sectors [4] - The company is also advancing the "Zero Carbon Intelligent Computing Center" project in Huzhou, which has been included in provincial planning [4]

Company Overview - Weili Environmental Technology Group Co., Ltd. is located at 156 Hanjing Road, Changzhou, Jiangsu Province, established on February 12, 2003, and listed on March 16, 2011 [1] - The company specializes in waste leachate treatment, wastewater treatment, kitchen waste treatment, flue gas purification, energy-saving services, oil and gas recovery, and production and sales of industrial VOC recovery equipment [1] Financial Performance - As of August 20, 2023, Weili reported a revenue of 795 million yuan for the first half of 2025, a year-on-year decrease of 20.84%, and a net profit attributable to shareholders of -36.84 million yuan, a year-on-year decrease of 187.28% [2] - Cumulative cash dividends since the A-share listing amount to 498 million yuan, with 46.04 million yuan distributed over the past three years [3] Stock Performance - On September 4, 2023, Weili's stock price increased by 2.18%, reaching 4.21 yuan per share, with a total market capitalization of 3.291 billion yuan [1] - Year-to-date, the stock price has risen by 19.94%, with a 1.69% increase over the last five trading days, 7.67% over the last 20 days, and 23.46% over the last 60 days [1] Shareholder Information - As of August 20, 2023, the number of Weili's shareholders is 19,200, a decrease of 1.03% from the previous period, with an average of 40,425 circulating shares per person, an increase of 1.04% [2] Business Segmentation - The main business revenue composition includes: BOT operation services (31.03%), operation services (27.58%), environmental equipment (20.31%), environmental engineering (17.69%), energy-saving services (1.76%), and others (1.63%) [1]

Financial Performance - In the first half of 2025, the company achieved revenue of 1.701 billion CNY, a year-on-year increase of 7.00% [2] - Net profit attributable to shareholders reached 382 million CNY, up 5.24% year-on-year [2] - Operating cash flow was 624 million CNY, reflecting a growth of 5.00% [2] Business Growth Drivers - Core waste incineration power generation business generated a profit of 428 million CNY, contributing significantly to overall profits [2] - The company improved efficiency through technology upgrades, increasing steam output per ton of waste, with heat supply volume growing over 24% year-on-year [2] - The kitchen waste treatment business expanded rapidly, generating revenue of 211 million CNY and net profit of 44.64 million CNY [2] - Resource recycling business showed strong growth, particularly in slag recycling, while efforts to reduce losses in the rubber recycling segment were noted [2] Capacity and Utilization - The current capacity utilization rate at Nantong Hui Li is approximately 40%, with a total operational capacity of 90,000 tons per year [3] - The company is actively working to enhance operational levels and profitability by expanding customer resources and optimizing product structure [3] International Expansion - The company is focusing on Southeast Asia for international market development, with projects in Macau, Thailand, and Vietnam already underway [4] - A total of 15 project leads are being pursued in various countries, including Vietnam, Malaysia, and Thailand, with strict risk assessments in place [4] Project Development - Key projects include the expansion of waste incineration in Anji (750 tons/day) and a project in Vietnam (600 tons/day) [4] - New waste incineration projects typically have a construction cycle of about 24 months, while expansions take around 18 months [5] Shareholder Returns - The company maintains a stable dividend policy with a payout ratio of approximately 30% [6] - Annual cash flow is expected to reach 1.3 to 1.4 billion CNY, supporting capital expenditure and shareholder returns [6] Heating Supply Plans - The company has 14 waste incineration projects providing external heating, with a total heating volume of 747,300 tons in the first half of 2025, a growth of over 24% year-on-year [7] - A new heating agreement with the government of Yichang aims to enhance the company's combined heat and power service capabilities [7]

Summary of Wangneng Environment Conference Call Company Overview - **Industry**: Waste-to-energy and waste management - **Core Business**: Waste incineration power generation with 21 plants and a total processing capacity of 23,170 tons, operating near full capacity [2][4] Key Points and Arguments Financial Performance - **2025 H1 Results**: Revenue reached 700 million RMB, a 7% year-on-year increase; net profit was 328 million RMB, up 5.4% [3] - **Cash Flow**: Operating net cash flow improved to 624 million RMB [3] - **Dividend Policy**: Stable dividend payout ratio of approximately 30%, with a mid-year dividend yield of 3.3% [3][14] Business Segments - **Core Segment**: Waste incineration power generation contributed 1.252 billion RMB in revenue and 428 million RMB in net profit [4] - **Second Growth Curve**: Kitchen waste processing with a total processing capacity of 3,720 tons, winning multiple project bids [2][4] - **Debt and Receivables**: Approximately 1.5 billion RMB in receivables, primarily from government subsidies and waste disposal fees, with timely repayments for provincial subsidies [10] Capital Expenditure and Investment - **Future Capital Expenditure**: Estimated at 1.5 billion RMB over the next three years, focusing on projects in Vietnam and kitchen waste processing [6][15] - **Overseas Expansion**: Targeting markets in Vietnam, Thailand, and Macau, with expected higher returns on investment (IRR) compared to domestic projects [7][8] Profitability and Market Dynamics - **Profitability Comparison**: Domestic plants have lower profitability, with an IRR of 8-10%, while overseas projects can achieve an IRR of 18-30% [9][8] - **Electricity Pricing**: Domestic electricity prices are around 0.4-0.5 RMB, while overseas can reach 0.71 RMB [9] Risk Management and Financial Health - **Debt Levels**: Current debt ratio is low at approximately 49.7%, with manageable receivables and strict impairment standards [18][19] - **Impairment Pressures**: Minimal impairment pressure on receivables, with strict provisioning standards [19] Strategic Initiatives - **Green Energy Initiatives**: Exploring direct supply of green electricity to enhance cash flow and value [4][23] - **AI Data Center Development**: Completed registration for an AI data center, aiming to improve cash flow and reduce receivables [23][24] Pricing and Revenue Impact - **Subsidy Adjustments**: Pricing adjustments based on cost increases and inflation, with successful applications expected to positively impact revenue [21][22] Additional Important Information - **Market Demand**: Current domestic demand for AI computing power is not urgent, leading to a cautious approach in investment [24] - **Collaboration Models**: Two main models for collaboration with data centers, focusing on operational efficiency and reduced investment pressure [25][26][27] - **Electricity Pricing Strategy**: Current pricing strategies aim to maximize revenue while considering market conditions and competition [28] This summary encapsulates the key insights from the conference call, highlighting the company's performance, strategic direction, and market positioning.

Investment Rating - The investment rating for the company is "Buy" [2] Core Views - The company is a leading player in the solid waste treatment industry, focusing on expanding its operations both domestically and internationally, while also exploring synergies with data centers [4][9] - The company has a strong operational foundation with a significant increase in revenue and net profit in Q1 2025, indicating a positive trend despite previous years of decline [4][16] - The company is actively pursuing innovative business models, including collaborations with data centers and international project expansions, which are expected to drive future growth [4][7] Summary by Sections Company Overview - The company, Wangen Environment, has been deeply involved in the solid waste industry for nearly two decades, with a focus on garbage incineration and kitchen waste treatment [4][9] - As of Q1 2025, the company has an operational garbage incineration capacity of 21,820 tons/day and kitchen waste capacity of 2,810 tons/day, primarily concentrated in Zhejiang Province [4][34] Financial Performance - The company experienced a revenue decline in 2023-2024 due to reduced BOT project construction income and losses in the recycling segment, but it achieved a revenue growth of 11.1% and a net profit growth of 10.62% in Q1 2025 [4][16] - The operational business (garbage incineration and kitchen waste treatment) contributed over 80% of total revenue and 104% of gross profit, highlighting its stable operational attributes [4][20] Profitability and Margins - The company's garbage incineration business has a gross margin of 48% in 2024, which is above the industry average of 43.4%, attributed to high capacity utilization and operational efficiency [4][40] - The company maintains a capacity utilization rate of around 120%, which is among the highest in the industry, supporting its profitability [4][40] Strategic Initiatives - The company is exploring a new model that combines garbage incineration with data centers, having completed the approval for the "Zero Carbon Intelligent Computing Center" in Huzhou [4][7] - The company has signed a contract with the Vietnamese government to build a 600 tons/day waste treatment project, marking a significant step in its international expansion strategy [4][7] Future Projections - Revenue projections for 2025-2027 are estimated at 3.239 billion, 3.406 billion, and 3.631 billion yuan, with corresponding net profits of 694 million, 760 million, and 809 million yuan [4][6]