investorscraft@gmail.com

Intrinsic ValueWhole Shine Medical Technology Co., Ltd. (002622.SZ)

Previous Close$3.08
Intrinsic Value
Upside potential
Previous Close
$3.08

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

Rongyu Group Co., Ltd. operates as a diversified industrial conglomerate with three distinct business segments: electrical equipment manufacturing, credit investigation big data services, and regional banking operations. The company's electrical equipment division specializes in manufacturing electronic control systems, permanent magnet switchgear for low and high voltage applications, and electronic energy meters, serving industrial clients across China. This segment provides critical infrastructure components for power distribution networks and industrial automation systems, positioning the company within the broader industrial machinery sector. The credit investigation business leverages big data analytics to offer financial risk assessment services, while its banking operations provide corporate finance, personal banking, and microfinance services primarily within its regional markets. This unusual combination of industrial manufacturing and financial services creates a unique but complex corporate structure that spans multiple sectors. The company's market position reflects its transformation from a pure industrial equipment manufacturer to a diversified holding company with exposure to both industrial and financial services markets in China.

Revenue Profitability And Efficiency

The company reported revenue of CNY 861.6 million for the period, but experienced a net loss of CNY 37.7 million, indicating significant profitability challenges. Operating cash flow of CNY 92.4 million suggests the core operations generated positive cash despite the reported net loss, while capital expenditures of CNY 13.8 million indicate moderate investment in maintaining operations. The negative EPS of -0.0449 reflects the overall unprofitability during this reporting period across its diversified business segments.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, as evidenced by the negative net income and diluted EPS. The positive operating cash flow suggests some underlying operational cash generation capability, though this is insufficient to overcome overall profitability challenges. The company's capital efficiency metrics would require further segment-level analysis to assess performance across its diverse business lines, particularly given the different capital intensity requirements between industrial manufacturing and financial services operations.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 147.7 million against total debt of CNY 342.7 million, indicating a leveraged position with debt exceeding liquid assets. The company's financial health appears challenged by this debt load relative to its cash position and current profitability levels. The capital structure suggests potential liquidity constraints that may require careful management given the current operational performance.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position. Growth trends are difficult to assess without historical comparative data, but the current financial results suggest the company is facing operational headwinds. The diversified nature of its business segments makes overall growth trajectory assessment complex without segment-specific performance data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.46 billion, the market appears to be valuing the company above its current financial performance metrics, potentially reflecting expectations for turnaround or value in its diversified assets. The beta of 0.52 suggests lower volatility compared to the broader market, which may indicate investor perception of stability despite current profitability challenges. The valuation multiples would require normalization of earnings for meaningful analysis.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified revenue streams across industrial equipment and financial services, though this also presents integration challenges. The outlook remains uncertain given the current loss position and leveraged balance sheet. Success likely depends on improving operational efficiency across its diverse business units and potentially rationalizing underperforming segments. The company's long history since 1986 provides institutional knowledge but must be balanced against the need for strategic focus in competitive markets.

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