investorscraft@gmail.com

Intrinsic ValueSuzhou Gold Mantis Construction Decoration Co., Ltd. (002081.SZ)

Previous Close$3.73
Intrinsic Value
Upside potential
Previous Close
$3.73

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

Suzhou Gold Mantis Construction Decoration operates as a comprehensive interior and exterior decoration contractor primarily serving the Chinese market. The company generates revenue through design, construction, and project management services across multiple segments including interior decoration, curtain walls, furniture, and landscape architecture. Its business model revolves around securing contracts for commercial, residential, and public infrastructure projects, with revenue recognition tied to project completion milestones. The company maintains a diversified service portfolio that spans from initial design consultation through to final construction and installation, catering to clients in hospitality, commercial real estate, museums, and residential developments. Gold Mantis has established itself as a significant player in China's construction decoration sector, leveraging its integrated service capabilities to compete for large-scale projects. The company's market position is strengthened by its technical expertise in specialized areas such as intelligent building systems and prefabricated decoration solutions, which differentiate it from smaller regional competitors. Operating in a highly fragmented industry, the company benefits from scale advantages in procurement and project execution while facing intense competition from both local and national decoration firms.

Revenue Profitability And Efficiency

The company reported revenue of CNY 18.3 billion for the period, demonstrating substantial scale in the competitive construction decoration market. Net income reached CNY 544 million, translating to a net margin of approximately 3.0%, reflecting the typical low-margin nature of construction contracting. Operating cash flow of CNY 405 million indicates reasonable cash conversion from operations, though capital expenditures of CNY 89 million suggest moderate ongoing investment in operational capabilities.

Earnings Power And Capital Efficiency

Gold Mantis generated diluted EPS of CNY 0.20, reflecting its earnings capacity relative to the shareholder base. The company maintains a capital-light business model with limited capital expenditure requirements, as evidenced by the modest capex relative to operating cash flow. The focus remains on project-based returns rather than significant fixed asset investments, characteristic of service-oriented construction businesses.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 5.8 billion, providing substantial financial flexibility. Total debt stands at CNY 769 million, resulting in a conservative debt-to-equity profile. This robust balance sheet supports the working capital requirements of large-scale construction projects and provides resilience during industry downturns or project delays.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.10, representing a 50% payout ratio based on current EPS. This balanced approach to capital allocation suggests management's confidence in sustainable earnings while maintaining sufficient retained earnings for operational needs and potential growth opportunities in the evolving Chinese construction market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.6 billion, the company trades at a P/E ratio of around 18 times trailing earnings. The beta of 0.796 indicates lower volatility than the broader market, potentially reflecting the defensive characteristics of its construction services business. Current valuation metrics suggest market expectations for stable, if not spectacular, growth prospects.

Strategic Advantages And Outlook

Gold Mantis benefits from its established reputation and comprehensive service capabilities in China's construction decoration sector. The company's diverse project portfolio across commercial, residential, and public sectors provides revenue stability. Looking forward, execution efficiency and working capital management will be critical drivers as the company navigates China's evolving real estate and infrastructure development landscape while maintaining competitive positioning against both large national and specialized regional competitors.

Sources

Company Financial StatementsShenzhen Stock Exchange Filings

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