investorscraft@gmail.com

Intrinsic ValueShenzhen Cheng Chung Design Co., Ltd. (002811.SZ)

Previous Close$15.01
Intrinsic Value
Upside potential
Previous Close
$15.01

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 Cheng Chung Design operates as a specialized design and engineering firm within China's competitive construction sector, focusing primarily on interior decoration and building services. The company generates revenue through project-based contracts for high-end commercial and residential clients, including hotels, office buildings, clubs, and commercial complexes. This positions it within the project-driven architectural and engineering services niche, where success depends on securing contracts and managing project execution efficiently. Its service portfolio spans the entire project lifecycle from initial design conception to final construction implementation, creating an integrated offering that differentiates it from pure design studios or construction-only firms. The company's nearly three-decade presence since its 1994 founding provides established industry relationships and project experience, particularly in the developed Shenzhen market where it is headquartered. However, it operates in a fragmented industry where regional competition and economic cycles significantly influence project flow and pricing power.

Revenue Profitability And Efficiency

For FY2024, the company reported revenue of CNY 1.19 billion with net income of CNY 95.4 million, translating to a net profit margin of approximately 8.0%. Operating cash flow generation was robust at CNY 248.7 million, significantly exceeding capital expenditures of CNY 16.2 million. This indicates efficient conversion of project earnings into cash, though the moderate profit margin suggests competitive pricing pressures in the engineering services sector. The diluted EPS of CNY 0.36 reflects the profitability achieved on a per-share basis.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power with positive operating cash flow that substantially covers investment needs. The capital expenditure level is relatively modest compared to operating cash flow, indicating a capital-light business model that doesn't require significant ongoing investments in fixed assets. This operational structure supports consistent cash generation from project work without heavy reinvestment requirements, though earnings are inherently tied to the cyclical nature of construction and real estate development cycles in China.

Balance Sheet And Financial Health

Shenzhen Cheng Chung Design maintains a conservative financial position with cash and equivalents of CNY 559.9 million significantly exceeding total debt of CNY 69.4 million. This net cash position provides substantial liquidity and financial flexibility to weather industry downturns or pursue selective growth opportunities. The low debt level indicates minimal financial risk and suggests management prioritizes balance sheet strength over leveraged growth, which is prudent given the project-based nature of the business.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through its dividend distribution of CNY 0.20 per share, representing a payout ratio of approximately 56% based on FY2024 earnings. This balanced capital allocation strategy returns cash to shareholders while retaining sufficient earnings for operational needs and potential growth initiatives. The dividend policy suggests management's confidence in sustainable cash generation, though growth prospects are inherently linked to China's construction and real estate market conditions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.81 billion, the company trades at a price-to-earnings ratio of around 40x based on FY2024 earnings. The relatively low beta of 0.46 indicates lower volatility compared to the broader market, potentially reflecting the company's established market position and stable project-based revenue streams. This valuation multiple suggests market expectations for stable performance rather than aggressive growth, consistent with its mature industry positioning.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-established presence in the Shenzhen market, integrated design-and-construction service offering, and conservative financial management. The outlook remains closely tied to China's commercial real estate development cycle and infrastructure investment levels. Management's focus on maintaining a strong balance sheet provides resilience during industry downturns, while the integrated service model offers competitive differentiation in securing comprehensive project contracts.

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