investorscraft@gmail.com

Intrinsic ValueShenzhen Fountain Corporation (000005.SZ)

Previous Close$0.83
Intrinsic Value
Upside potential
Previous Close
$0.83

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shenzhen Fountain Corporation operates as a diversified infrastructure developer and investor with a strategic focus on China's essential sectors. The company's core revenue model integrates project development, equipment supply, and management services across transportation infrastructure, clean energy generation, and water resources management. This multifaceted approach allows it to capture value throughout the project lifecycle, from initial engineering design and equipment provision to long-term operational management of developed assets. Its service portfolio is notably comprehensive, spanning renewable energy systems, water treatment solutions, environmental engineering, and property management, which positions it as an integrated service provider rather than a pure developer. Within China's real estate development sector, the company distinguishes itself through its emphasis on operational infrastructure projects with public utility characteristics, which may offer different risk-return profiles compared to conventional residential or commercial real estate. Its involvement in hydropower, industrial parks, and hotel management further diversifies its operational base and revenue streams, albeit creating a complex corporate structure. The company's market position is inherently tied to public infrastructure investment cycles and environmental policies in China, navigating a niche that combines project development with long-term asset management.

Revenue Profitability And Efficiency

The company reported revenue of CNY 283.7 million for FY2022, but this was overshadowed by a significant net loss of CNY 160.9 million, resulting in a diluted EPS of -CNY 0.15. This indicates severe profitability challenges, with costs and expenses substantially exceeding top-line performance. Operating cash flow was marginally positive at CNY 10.0 million, yet it was insufficient to cover capital expenditures of CNY -20.2 million, leading to negative free cash flow and highlighting operational inefficiencies and potential liquidity constraints.

Earnings Power And Capital Efficiency

Current earnings power is demonstrably weak, as evidenced by the substantial net loss. The negative earnings per share reflects an inability to generate profit from the existing asset base and revenue streams. The capital expenditure program, while ongoing, is not being effectively translated into profitable operations, suggesting poor capital allocation or execution challenges within its diversified project portfolio, ultimately impairing returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 76.0 million against total debt of CNY 116.3 million, indicating a leveraged position with potential liquidity pressure. The modest cash balance relative to debt obligations, combined with negative profitability and cash flow generation, raises significant concerns about financial health and the company's ability to service its debt without external financing or asset sales, pointing to a stressed financial condition.

Growth Trends And Dividend Policy

The financial results for FY2022 reflect a contractionary trend, with the net loss indicating a reversal from any prior growth. The company's dividend policy is non-existent, with a dividend per share of CNY 0, which is consistent with its loss-making position and the need to conserve cash for operational sustainability and debt obligations, rather than returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 878.6 million, the market valuation appears to factor in the company's asset base and project portfolio despite its current unprofitability. A beta of 0.516 suggests the stock has been less volatile than the broader market, which may indicate investor perception of its assets providing a floor value, though expectations for a near-term earnings recovery appear muted given the financial performance.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified exposure to essential infrastructure sectors aligned with Chinese national priorities in clean energy and environmental treatment. However, the outlook is clouded by its significant losses and weak cash flow, which challenge its ability to fund new projects or maintain existing operations independently. Success is contingent on improving project execution, securing favorable contracts, and potentially restructuring its debt to achieve a sustainable operational turnaround.

Sources

Company Annual Report (FY2022)Shenzhen Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount