investorscraft@gmail.com

Intrinsic ValueShenzhen Zhongzhuang Construction Group Co.,Ltd (002822.SZ)

Previous Close$3.60
Intrinsic Value
Upside potential
Previous Close
$3.60

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 Zhongzhuang Construction Group operates as a comprehensive construction service provider in China, specializing in engineering decoration and construction services across diverse project types including office spaces, hotels, rail projects, and public venues. The company has strategically diversified into municipal construction, urban micro-renewal, and property management, while recently expanding into the investment and development of new energy projects encompassing wind, solar, and hydropower plants. This diversification reflects an adaptive approach to China's evolving infrastructure and sustainability priorities. Operating since 1994 and headquartered in Shenzhen, the company leverages its established presence to secure contracts in a highly competitive market, though it faces significant challenges from regional competitors and cyclical construction demand. Its integrated service model—combining architectural design, planning, and construction—aims to provide end-to-end solutions for clients, positioning it within the broader industrials sector as a specialized contractor with growing exposure to renewable energy infrastructure development.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 2.32 billion for the period, but this was overshadowed by a substantial net loss of CNY -1.79 billion, indicating severe profitability challenges. Operational efficiency appears strained, with negative operating cash flow of CNY -207.7 million, suggesting difficulties in converting revenue into cash from core business activities. The significant disparity between revenue and bottom-line performance points to potential issues with cost control, project margins, or substantial write-downs affecting financial results during this reporting period.

Earnings Power And Capital Efficiency

Earnings power remains deeply challenged, as evidenced by a diluted EPS of CNY -2.50, reflecting the substantial net loss relative to the share count. Capital expenditure was minimal at CNY -14.8 million compared to the scale of operations, potentially indicating constrained investment capacity or a strategic pause in capital deployment. The negative operating cash flow further compounds concerns about the company's ability to generate returns from its operational assets and business model under current market conditions.

Balance Sheet And Financial Health

The balance sheet shows significant financial stress with total debt of CNY 2.25 billion substantially exceeding cash and equivalents of CNY 236.9 million, creating a concerning liquidity position. The high debt burden relative to the company's market capitalization of approximately CNY 2.62 billion indicates leveraged financial structure that may constrain operational flexibility. This debt-to-cash ratio suggests potential refinancing challenges and limited financial cushion for navigating the current period of operational losses.

Growth Trends And Dividend Policy

Current financial performance reflects contraction rather than growth, with the substantial net loss indicating operational challenges. The company maintained a dividend per share of CNY 0, consistent with its loss-making position and the need to preserve capital. The expansion into new energy projects represents a strategic growth initiative, though its contribution to financial performance remains unclear given the current negative profitability across operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.62 billion, the market appears to be pricing the company with consideration to its diversified service portfolio and strategic positioning in renewable energy, despite current financial distress. The beta of 0.198 suggests lower volatility relative to the broader market, potentially reflecting investor perception of the company's established market presence or limited trading activity. Valuation metrics based on earnings are not meaningful given the negative EPS, leaving asset-based or revenue-based multiples as more relevant measures.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-established presence since 1994, diversified service offerings across construction and design, and strategic entry into renewable energy projects aligned with national priorities. However, the outlook remains challenging due to the significant financial losses and high debt burden. Success will depend on effectively executing the transition toward higher-margin energy projects while stabilizing core construction operations, though the current financial position creates substantial execution risk in the near term.

Sources

Company financial statementsShenzhen 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