investorscraft@gmail.com

Intrinsic ValueShunliban Information Service Co.,Ltd (000606.SZ)

Previous Close$0.28
Intrinsic Value
Upside potential
Previous Close
$0.28

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

Shunliban Information Service operates as a specialized enterprise internet service provider in China, focusing on the comprehensive needs of businesses throughout their lifecycle. The company's core revenue model centers on delivering integrated solutions that span enterprise registration, financial and tax compliance, intellectual property management, and investment facilitation. Through its hybrid online platform and offline service network, Shunliban offers both standardized and customized advisory services, positioning itself as a one-stop shop for Chinese SMEs navigating regulatory requirements and operational challenges. The company has developed a distinctive market position by combining digital tools with human expertise through its service station outlets and professional factory support system. This integrated approach addresses the complex, localized needs of Chinese enterprises operating in a rapidly evolving regulatory environment. Shunliban's expansion into smart enterprise services, including insurance, procurement, and corporate finance, demonstrates its strategy to deepen client relationships and increase lifetime value. Operating in the highly competitive Chinese enterprise services sector, the company leverages its long-established presence since 1996 to build trust and scale its cloud-based resource and data services.

Revenue Profitability And Efficiency

For FY2022, Shunliban reported revenue of CNY 62.5 million while achieving net income of CNY 67.3 million, indicating significant non-operating income contributions. The company's profitability metrics show an unusual pattern where net income exceeds total revenue, suggesting potential one-time gains or accounting treatments that require further investigation. Operating cash flow was negative at CNY -42.1 million, while capital expenditures remained minimal at CNY -0.4 million, reflecting a capital-light business model but raising questions about core operational cash generation.

Earnings Power And Capital Efficiency

The company demonstrated diluted EPS of CNY 0.0878 for the fiscal year, though the relationship between revenue and net income warrants careful analysis. The substantial gap between operating cash flow and reported net income suggests that earnings quality may be affected by non-cash items or unusual transactions. Capital efficiency appears constrained given the negative operating cash flow generation, indicating potential challenges in converting accounting profits into sustainable cash returns.

Balance Sheet And Financial Health

Shunliban maintained CNY 28.0 million in cash and equivalents against total debt of CNY 73.2 million, indicating a leveraged balance sheet position. The debt-to-equity structure suggests reliance on borrowing to fund operations, with liquidity coverage ratios requiring monitoring. The company's financial health appears moderate, with the debt level representing a significant obligation relative to its cash position and operating scale.

Growth Trends And Dividend Policy

Despite the unusual profit pattern, the company maintained a dividend distribution of CNY 0.165137 per share, representing a substantial payout relative to EPS. This dividend policy suggests a commitment to shareholder returns, though sustainability questions arise given the negative operating cash flow. Growth trends are difficult to assess from single-year data, requiring multi-period analysis to evaluate the company's trajectory and dividend capacity.

Valuation And Market Expectations

With a market capitalization of approximately CNY 214 million, the company trades at metrics that reflect investor expectations for its niche enterprise services platform. The beta of 0.63 indicates lower volatility than the broader market, potentially reflecting the company's established position and specialized service offering. Valuation multiples should be interpreted cautiously given the unusual relationship between revenue and profitability in the reported period.

Strategic Advantages And Outlook

Shunliban's strategic advantage lies in its integrated online-offline service model and deep understanding of Chinese regulatory requirements for businesses. The company's expansion into cloud-based knowledge and data services positions it to capitalize on digital transformation trends among Chinese SMEs. However, the outlook depends on improving core operational cash flow generation and demonstrating sustainable growth beyond unusual accounting items observed in the current period.

Sources

Company filingsShenzhen Stock Exchange disclosures

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