investorscraft@gmail.com

Intrinsic ValueJiangxi Qixin Group Co., Ltd. (002781.SZ)

Previous Close$0.42
Intrinsic Value
Upside potential
Previous Close
$0.42

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

Jiangxi Qixin Group operates as a specialized engineering contractor within China's competitive construction sector, focusing primarily on comprehensive architectural decoration and specialized installation services. The company generates revenue through project-based contracts for building decoration, curtain wall systems, mechanical and electrical installations, fire safety engineering, and electronic intelligent systems. This positions Qixin Group as an integrated service provider catering to commercial, residential, and public infrastructure developments, relying on competitive bidding processes and contractual agreements with real estate developers, government entities, and corporate clients. Operating in a fragmented market characterized by intense competition and cyclical demand tied to Chinese real estate and infrastructure investment, the company leverages its established presence since 1995 and technical capabilities across multiple engineering disciplines. Its market position is regional, headquartered in Shenzhen with operations reflecting the broader challenges facing China's property and construction industries, including liquidity constraints and project delays affecting industry participants.

Revenue Profitability And Efficiency

For FY2022, the company reported revenue of CNY 1.54 billion but experienced significant financial stress with a net loss of CNY 425.5 million and negative diluted EPS of CNY -1.89. Despite the loss, operating cash flow remained positive at CNY 45.1 million, indicating some ability to convert project activities into cash, though profitability metrics reflect substantial challenges in project margins or cost management within the current market environment.

Earnings Power And Capital Efficiency

The substantial net loss demonstrates severe pressure on earnings power, with negative returns overwhelming the top-line revenue. Capital expenditures were minimal at CNY -3.9 million, suggesting a constrained investment cycle. The positive operating cash flow relative to the net loss may indicate significant non-cash charges, but overall capital efficiency appears severely impaired given the magnitude of the loss against the company's asset base.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 149.4 million against total debt of CNY 163.8 million, indicating a tight liquidity position with debt nearly matching available cash resources. This leverage position, combined with the significant annual loss, raises concerns about financial flexibility and the company's ability to meet obligations without restructuring or additional financing support in a challenging operating climate.

Growth Trends And Dividend Policy

Despite the declared dividend per share of CNY 0.288, the payment occurred alongside a substantial net loss, creating an unusual divergence that may reflect policy commitments or prior-year profitability. The current financial results suggest severe contraction rather than growth, with sustainability of both operations and shareholder returns under question given the fundamental profitability challenges evident in the 2022 figures.

Valuation And Market Expectations

With a market capitalization of approximately CNY 94.5 million, the company trades at a significant discount to its annual revenue, reflecting market skepticism about recovery prospects and asset quality. The beta of 0.74 suggests moderate volatility relative to the market, but the valuation primarily incorporates substantial risk premiums for the company's financial distress and the troubled state of China's property and construction sectors.

Strategic Advantages And Outlook

The company's primary advantages include its long-established operations and diversified service capabilities across multiple construction engineering disciplines. However, these are offset by extreme sector-wide headwinds in China's property market. The outlook remains challenging, dependent on a broader industry recovery and the company's ability to restore project profitability and manage its leveraged balance sheet amid continued market uncertainty and potential liquidity constraints.

Sources

Company Annual ReportShenzhen Stock Exchange

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