investorscraft@gmail.com

Intrinsic ValueShenzhen Tagen Group Co., Ltd. (000090.SZ)

Previous Close$3.87
Intrinsic Value
Upside potential
Previous Close
$3.87

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 Tagen Group operates as a comprehensive urban development and service provider in China's industrials sector, specializing in integrated construction and infrastructure solutions. The company generates revenue through three core segments: urban construction involving municipal engineering and rail transit projects; comprehensive real estate development spanning residential, commercial, and industrial properties; and urban services including road maintenance, property management, and sewage treatment operations. This diversified approach allows Tagen to capture value across the entire urban development lifecycle, from initial construction to long-term maintenance and operational services. The company maintains a strategic position in China's rapidly urbanizing landscape, leveraging its longstanding presence since 1963 and deep-rooted expertise in Shenzhen's development ecosystem. Its service portfolio extends to specialized areas such as smart city construction, space utilization projects, and acting as a construction agent, demonstrating adaptability to evolving urban infrastructure needs. This integrated business model provides competitive advantages through project synergies and recurring revenue streams from service operations, positioning Tagen as a multifaceted player in China's infrastructure development sector.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 21.4 billion for the period, demonstrating substantial scale in its operations. Profitability metrics show a net income of CNY 620.6 million, translating to a net margin of approximately 2.9%, which is characteristic of the capital-intensive construction industry. Operating cash flow generation was healthy at CNY 1.14 billion, significantly exceeding capital expenditures of CNY 145 million, indicating efficient cash conversion from core business activities and supporting ongoing operational requirements without substantial external funding needs.

Earnings Power And Capital Efficiency

Tagen Group delivered diluted earnings per share of CNY 0.33, reflecting the company's earnings capacity relative to its shareholder base. The positive operating cash flow of CNY 1.14 billion substantially covered capital investment requirements, demonstrating effective capital allocation. The company's ability to generate cash from operations exceeding its maintenance capital expenditures suggests sustainable operational funding without relying heavily on external financing, supporting continued business expansion and shareholder returns.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 10.1 billion, providing substantial financial flexibility. Total debt stands at CNY 12.2 billion, resulting in a net debt position of approximately CNY 2.1 billion when considering cash holdings. This conservative leverage profile, combined with the company's established market position and government-related project portfolio, supports financial stability amid cyclical construction industry dynamics and potential economic fluctuations.

Growth Trends And Dividend Policy

Tagen Group demonstrates commitment to shareholder returns through a dividend per share of CNY 0.1, representing a payout ratio of approximately 30% based on current EPS. The company's diversified service portfolio across urban development phases provides multiple growth avenues, particularly in China's ongoing urbanization initiatives and infrastructure modernization programs. This strategic positioning supports sustainable growth potential while maintaining disciplined capital return policies to shareholders.

Valuation And Market Expectations

With a market capitalization of CNY 7.1 billion, the company trades at a price-to-earnings ratio of approximately 11.4 times based on current earnings. The beta of 0.568 indicates lower volatility compared to the broader market, reflecting the defensive characteristics of its infrastructure-focused business model. This valuation multiple suggests market expectations for steady, rather than explosive, growth aligned with the company's established position in government-related construction projects.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence since 1963, diversified service offerings across the urban development value chain, and deep expertise in Shenzhen's development landscape. These factors position Tagen Group to benefit from China's continued urbanization and infrastructure investment priorities. The outlook remains stable, supported by recurring revenue streams from maintenance services and property management, though subject to broader economic conditions affecting construction activity and government infrastructure spending patterns.

Sources

Company DescriptionFinancial Metrics Database

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