investorscraft@gmail.com

Intrinsic ValueShenzhen Quanxinhao Co., Ltd. (000007.SZ)

Previous Close$10.88
Intrinsic Value
Upside potential
Previous Close
$10.88

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shenzhen Quanxinhao operates as a diversified enterprise with its primary foundation in China's travel lodging sector, managing hotel and tourism operations. The company has strategically expanded beyond its core hospitality business into several distinct verticals including real estate development, mineral resources exploration, and information technology services. This diversification strategy positions Quanxinhao to leverage synergies across cyclical and non-cyclical industries, mitigating reliance on any single market segment. Its technology division serves specialized niches, providing solutions for the pharmaceutical industry in Japan and developing applications for the household paper sector with a focus on national health, indicating a targeted approach to B2B technology services. Founded in 1983 and based in Shenzhen, the company operates within the competitive Chinese consumer cyclical landscape, where its long-established presence provides a foundational advantage. Its market positioning is that of a small-to-mid-cap player on the Shenzhen Stock Exchange, navigating multiple industries with a focus on creating value through its diversified portfolio rather than dominating a single market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 307.3 million, achieving a net income of CNY 56.4 million, which indicates a robust net profit margin of approximately 18.4%. The company demonstrates strong cash generation, with operating cash flow significantly exceeding net income at CNY 199.9 million. Capital expenditures were minimal at CNY -1.4 million, suggesting a capital-light model for its current operations and high efficiency in converting earnings into cash.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, with diluted earnings per share of CNY 0.16. The substantial operating cash flow of CNY 199.9 million, which is over three times the reported net income, points to high-quality earnings and efficient working capital management. This strong cash flow generation provides significant financial flexibility for future investments, debt servicing, or potential shareholder returns.

Balance Sheet And Financial Health

Shenzhen Quanxinhao maintains a conservative balance sheet with a cash position of CNY 104.7 million against total debt of CNY 35.8 million, resulting in a net cash position. This low leverage and high liquidity profile indicate strong financial health and a low risk of financial distress. The company's solid cash reserves provide a buffer against economic cyclicality inherent in its core hospitality and real estate segments.

Growth Trends And Dividend Policy

The provided data offers a single-year snapshot, making trend analysis limited. The company currently employs a conservative capital return policy, with a dividend per share of zero for the period. The retention of earnings, coupled with a strong net cash position, suggests potential for reinvestment into growth initiatives or a future initiation of dividend payments as the business strategy evolves.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.61 billion, the company trades at a price-to-earnings ratio of roughly 46.3x based on the latest fiscal year's earnings. A beta of 0.51 indicates lower volatility compared to the broader market, which may reflect investor perception of its diversified business model providing some stability despite its cyclical sector classification.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its diversification across hospitality, real estate, resources, and technology, which may reduce overall business risk. Its strong cash flow generation and net cash balance sheet provide a solid foundation for navigating market cycles. The outlook will depend on its ability to effectively manage and grow these disparate business units and potentially deploy its significant cash reserves for strategic acquisitions or organic growth.

Sources

Company FinancialsShenzhen Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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