investorscraft@gmail.com

Intrinsic ValueShenzhen Jianyi Decoration Group Co., Ltd. (002789.SZ)

Previous Close$9.80
Intrinsic Value
Upside potential
Previous Close
$9.80

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

Shenzhen Jianyi Decoration Group operates as a comprehensive interior architectural decoration specialist in China's competitive construction sector. The company generates revenue through project-based contracts for construction and design services across diverse building types, including office spaces, cultural facilities, educational institutions, and sports venues. Its service portfolio extends to transportation infrastructure projects, residential buildings, government agency facilities, and star-rated hotels, positioning it as a versatile player in the commercial and public works decoration market. Founded in 1994 and headquartered in Shenzhen, the firm leverages its long-standing industry presence to secure contracts in a fragmented market characterized by intense local competition and cyclical demand tied to real estate and infrastructure investment cycles. Jianyi's market position is anchored in its ability to handle complex, large-scale projects for public and private clients, though it operates in a sector facing significant margin pressures and payment cycle challenges. The company's geographical focus within China, particularly in developed urban centers, exposes it to regional economic fluctuations while offering access to high-value commercial and government projects that require specialized decoration expertise.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 6.25 billion for the period, demonstrating significant scale in its operations. However, profitability remains a substantial challenge, with a net loss of CNY 829 million and diluted EPS of -CNY 5.19. Operating cash flow was positive at CNY 82.9 million, though modest relative to revenue, indicating potential working capital management challenges in this project-based business model where payment cycles can be extended.

Earnings Power And Capital Efficiency

Current earnings power is severely constrained by the substantial net loss, reflecting margin compression and potentially challenging project economics in the decoration sector. The positive operating cash flow suggests some ability to convert revenue to cash, but capital expenditures of CNY 22.9 million indicate limited investment in growth assets. The significant disparity between accounting losses and positive operating cash flow warrants careful analysis of revenue recognition practices and working capital dynamics.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.23 billion in cash against total debt of CNY 2.22 billion, indicating a leveraged position with debt exceeding liquid resources. This debt burden, combined with ongoing operational losses, raises concerns about financial sustainability. The company's ability to service its obligations will depend on improving operational performance and managing its working capital requirements effectively in a capital-intensive industry.

Growth Trends And Dividend Policy

With no dividend distribution and substantial losses, the company appears to be in a conservation and restructuring phase rather than a growth trajectory. The absence of shareholder returns reflects the priority of stabilizing operations and addressing financial challenges. Current trends suggest contraction rather than expansion, with the focus likely on project selectivity and cost management amid difficult market conditions in China's property and construction sectors.

Valuation And Market Expectations

The market capitalization of approximately CNY 1.51 billion reflects significant skepticism about recovery prospects, trading at a fraction of annual revenue. The beta of 0.69 suggests lower volatility than the broader market, possibly indicating perceived stability or limited investor interest. Valuation metrics are challenging to interpret meaningfully given the negative earnings, with market expectations likely pricing in either a turnaround scenario or continued deterioration.

Strategic Advantages And Outlook

The company's primary advantages include its established track record since 1994 and diverse project experience across multiple building types. However, the outlook is clouded by operational losses and leverage concerns. Success will depend on navigating China's property market adjustment, improving project margins, and managing financial obligations. The specialized nature of high-end decoration work provides some insulation from pure construction competitors, but sector-wide challenges remain substantial.

Sources

Company filingsFinancial data providers

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