investorscraft@gmail.com

Intrinsic ValueShijiazhuang ChangShan BeiMing Technology Co.,Ltd (000158.SZ)

Previous Close$20.04
Intrinsic Value
Upside potential
Previous Close
$20.04

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

Shijiazhuang ChangShan BeiMing Technology operates as a diversified Chinese enterprise with dual revenue streams from traditional textile manufacturing and emerging technology services. The company's core textile division produces and markets yarns, fabrics, clothing, home textiles, and industrial textiles, serving domestic consumer and industrial markets. Simultaneously, the technology segment operates a cloud data center, provides comprehensive smart city consulting and implementation services, and manages an online dispute resolution platform for social conflict mediation. This hybrid business model positions the company at the intersection of China's traditional manufacturing sector and its rapidly expanding digital economy. The firm's strategic pivot from its former identity as Shijiazhuang Changshan Textile Company Limited in 2017 reflects an ongoing transformation toward technology integration within established industrial operations. Market positioning remains challenging as the company navigates competitive pressures in both mature textile markets and capital-intensive technology services, requiring balanced resource allocation between these distinct operational domains.

Revenue Profitability And Efficiency

The company reported revenue of CNY 8.82 billion for the fiscal period, but demonstrated significant financial strain with a net loss of CNY 593 million and negative operating cash flow of CNY 868 million. The substantial capital expenditures of CNY 295 million, coupled with negative cash generation, indicate potential inefficiencies in operational execution or heavy investment phases. The diluted EPS of -0.37 reflects the challenging profitability environment across both textile and technology segments, suggesting margin compression or underutilization of assets.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, as evidenced by the negative net income and operating cash flow. The capital expenditure intensity relative to cash generation raises questions about near-term returns on invested capital. The company's ability to convert revenues into sustainable profits remains uncertain, particularly given the cash burn rate and the dual demands of maintaining textile operations while funding technology infrastructure development.

Balance Sheet And Financial Health

The balance sheet shows CNY 2.17 billion in cash against total debt of CNY 4.86 billion, indicating a leveraged position that may constrain financial flexibility. The negative operating cash flow compounds liquidity concerns, potentially necessitating external financing to sustain operations. The debt-to-equity structure warrants monitoring given the current profitability challenges and cash consumption pattern.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, consistent with its loss-making position and cash preservation requirements. Growth initiatives appear focused on technology segment development, though current financial metrics do not yet reflect successful traction from these investments. The transition from traditional textiles to technology services represents a fundamental strategic shift whose growth trajectory remains unproven based on current performance indicators.

Valuation And Market Expectations

With a market capitalization of approximately CNY 38.3 billion, the valuation appears to incorporate significant expectations for future technology segment success despite current financial challenges. The negative beta of -0.028 suggests atypical correlation with broader market movements, possibly reflecting unique company-specific factors or market perception of its hybrid business model. Valuation metrics likely anticipate substantial improvement in both profitability and cash generation capabilities.

Strategic Advantages And Outlook

The company's strategic advantage lies in its dual exposure to both traditional manufacturing and emerging technology sectors, though integration benefits remain unproven. The outlook is contingent on successful execution of its technology transformation strategy and improved operational efficiency across both business segments. Near-term challenges include achieving cash flow breakeven, managing debt obligations, and demonstrating tangible progress in technology service adoption to justify current market expectations.

Sources

Company filingsShenzhen Stock Exchange disclosures

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