investorscraft@gmail.com

Intrinsic ValueShenzhen Universe Group Co., Ltd. (000023.SZ)

Previous Close$1.72
Intrinsic Value
Upside potential
Previous Close
$1.72

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shenzhen Universe Group operates as a diversified enterprise with core activities spanning concrete manufacturing, real estate development, and property management services across China and select international markets. The company's integrated business model leverages synergies between its construction materials division, which produces ready-mixed concrete and mortar products, and its property development arm that constructs residential and commercial projects including apartments, subway complexes, and underground shopping malls. This vertical integration strategy allows the group to control supply chain costs while maintaining quality standards across its development projects. Operating within China's highly competitive real estate sector, the company faces significant pressure from both state-owned enterprises and private developers, particularly amid the ongoing property market correction. Its market position is primarily regional, with operations concentrated in Shenzhen and surrounding areas, where it must navigate complex regulatory environments and fluctuating demand cycles. The property management segment provides recurring revenue streams that offer some stability against the cyclical nature of development activities, though this represents a smaller portion of overall operations.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 177.7 million for FY2023, accompanied by a substantial net loss of CNY -159.5 million, reflecting severe operational challenges. This negative profitability translated to diluted earnings per share of CNY -1.15, indicating significant value erosion for shareholders. Operating cash flow was negative at CNY -14.4 million, while capital expenditures remained minimal at CNY -0.2 million, suggesting constrained investment capacity amid financial distress.

Earnings Power And Capital Efficiency

Shenzhen Universe Group demonstrated weak earnings power during the period, with negative operating cash flow failing to cover even modest capital investment requirements. The substantial net loss relative to revenue indicates poor capital allocation efficiency and operational execution. The company's ability to generate returns on invested capital appears severely compromised given the magnitude of losses and negative cash generation from core business activities.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 145.4 million against total debt of CNY 173.2 million, indicating a strained liquidity position with debt slightly exceeding available cash resources. This financial structure suggests limited flexibility to navigate the current challenging operating environment, with the company potentially facing refinancing risks given its negative cash flow generation and profitability metrics.

Growth Trends And Dividend Policy

Current operational trends reflect contraction rather than growth, with the company suspending dividend distributions entirely as evidenced by the zero dividend per share. The significant losses and negative cash flows indicate the company is in a defensive posture, prioritizing survival over expansion. The Chinese property sector downturn has likely constrained any near-term growth prospects, forcing focus on operational stabilization.

Valuation And Market Expectations

With a market capitalization of approximately CNY 238.7 million, the market appears to be assigning some premium to the company's cash balance, though this valuation must be weighed against substantial debt obligations. The beta of 0.332 suggests lower volatility than the broader market, potentially reflecting limited trading interest or expectations of minimal near-term catalyst-driven price movements given the challenging fundamentals.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its vertical integration model, though this has provided limited protection against sector-wide headwinds. The outlook remains challenging given the persistent weakness in China's property market, with success dependent on the company's ability to restructure operations, manage debt obligations, and potentially divest non-core assets. Recovery prospects are closely tied to broader macroeconomic conditions and government policies affecting the real estate sector.

Sources

Company Annual ReportShenzhen Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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