investorscraft@gmail.com

Intrinsic ValueShanghai Yanhua Smartech Group Co., Ltd. (002178.SZ)

Previous Close$6.34
Intrinsic Value
Upside potential
Previous Close
$6.34

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

Shanghai Yanhua Smartech Group operates as a specialized technology integrator within China's smart city development sector, focusing on the construction and operational aspects of urban digital infrastructure. The company generates revenue through a multi-faceted approach involving project-based construction contracts, long-term consulting services, and operational management across various public service domains. Its service portfolio spans critical urban systems including energy efficiency solutions, smart medical infrastructure, tourism management platforms, public security networks, and hospitality technology systems, positioning it as a comprehensive solution provider in the urban technology ecosystem. Operating within the competitive Engineering & Construction segment of the Industrials sector, Yanhua Smartech leverages its 1997 founding heritage to establish credibility in government and municipal contracts, though it faces intense competition from both state-owned enterprises and private technology firms. The company's market position is characterized by its regional focus in Shanghai and surrounding areas, where it aims to capitalize on China's continued investment in urban digital transformation and infrastructure modernization initiatives driven by national policy directives.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 549 million for the period, but experienced a net loss of CNY 21 million, indicating margin pressure within its current project portfolio. Operational efficiency appears challenged, with negative operating cash flow of CNY 33 million and capital expenditures of CNY 30 million, suggesting potential cash consumption from ongoing investments or project timing issues. The negative EPS of CNY 0.03 reflects the current unprofitability despite meaningful revenue generation.

Earnings Power And Capital Efficiency

Current earnings power is constrained by the net loss position, though the revenue base indicates active project execution. The negative operating cash flow relative to capital expenditures suggests that operating activities are not yet self-funding, requiring external financing or cash reserves to support business operations. The company's ability to convert project wins into sustainable profitability remains a key focus area for improving capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 203 million against total debt of CNY 112 million, providing some liquidity buffer despite operational cash burn. The debt level appears manageable relative to the cash reserves, though the negative cash flow generation warrants monitoring for longer-term financial sustainability. The company's financial health appears stable in the near term but requires improved operational cash generation.

Growth Trends And Dividend Policy

With no dividend distribution and the company currently in a loss-making position, capital retention for operational needs and potential growth investments appears to be the priority. The revenue scale suggests ongoing project activity, though the profitability trend indicates challenges in translating top-line performance to bottom-line results. Growth strategy likely focuses on securing new smart city contracts while improving project execution efficiency.

Valuation And Market Expectations

The market capitalization of approximately CNY 5.1 billion reflects investor expectations for future recovery and growth in China's smart city sector. The low beta of 0.111 suggests the stock exhibits lower volatility relative to the broader market, potentially indicating perceived stability or lower trading liquidity. Valuation metrics likely incorporate anticipation of improved profitability from current infrastructure investments.

Strategic Advantages And Outlook

The company's strategic position benefits from China's continued urbanization and digital transformation initiatives, though execution capability remains critical. Its established presence since 1997 provides industry experience, while the diversified service offering across multiple smart city domains creates cross-selling opportunities. The outlook depends on improving project profitability, managing working capital efficiency, and successfully competing for government and municipal contracts in an increasingly competitive landscape.

Sources

Company filingsMarket data

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