investorscraft@gmail.com

Intrinsic ValueShenzhen Mingdiao Decoration Co., Ltd. (002830.SZ)

Previous Close$23.25
Intrinsic Value
Upside potential
Previous Close
$23.25

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 Mingdiao Decoration operates as a specialized home decoration service provider within China's competitive construction industry. The company generates revenue through an integrated service model encompassing interior design, engineering construction, customized wood product manufacturing, and decorative material procurement. This comprehensive approach allows Mingdiao to control the entire decoration value chain, serving residential clients seeking turnkey solutions. Operating in China's vast property market, the company positions itself as a full-service specialist rather than a general contractor, focusing on quality execution and material sourcing. Its market position reflects the growing consumer preference for integrated decoration services in China's urban centers, where homeowners value convenience and coordinated project management. The company's longevity since 1999 provides established relationships with suppliers and subcontractors, though it operates in a fragmented sector with intense local competition. Mingdiao's headquarters in Shenzhen strategically places it within one of China's most dynamic real estate markets, serving clients in a region known for rapid urbanization and disposable income growth.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 674 million for the period, achieving net income of CNY 40.7 million. This translates to a net profit margin of roughly 6%, indicating moderate profitability in the competitive decoration sector. Operating cash flow of CNY 25.2 million was generated, though capital expenditures of CNY 15 million consumed a portion of this liquidity. The business demonstrates fundamental operational viability within its challenging market environment.

Earnings Power And Capital Efficiency

Mingdiao delivered diluted earnings per share of CNY 0.31, reflecting its earnings capacity relative to its shareholder base. The company's capital efficiency appears constrained, with significant cash holdings of CNY 279 million relative to its operational scale. The modest operating cash flow generation suggests the business requires careful working capital management to maintain profitability in a project-based revenue model characterized by variable timing and execution cycles.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 279 million, substantially exceeding its total debt of CNY 14.9 million. This conservative financial structure provides significant buffer against industry cyclicality and project timing risks. The minimal debt load indicates a low-leverage approach to financing, potentially limiting growth capacity but enhancing stability during market downturns in the property sector.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.25 per share. This payout represents a substantial portion of its earnings, indicating a commitment to returning capital despite operating in a capital-intensive industry. The dividend yield and payout ratio should be evaluated against sector peers to assess the sustainability of this policy amid China's evolving property market conditions and decoration demand patterns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.48 billion, the company trades at a significant premium to its annual revenue, suggesting market expectations for future growth or potential premium for its niche positioning. The beta of 0.357 indicates lower volatility than the broader market, possibly reflecting the defensive characteristics of its home decoration services relative to China's economic cycles.

Strategic Advantages And Outlook

Mingdiao's primary advantages include its integrated service model and established presence in the Shenzhen market. The outlook remains tied to China's property sector dynamics and urban disposable income trends. The company's challenge will be maintaining profitability amid rising material costs and competitive pressures, while its strong balance sheet provides flexibility to navigate market fluctuations. Execution consistency and brand reputation will be critical differentiators in a fragmented industry.

Sources

Company Financial ReportsShenzhen Stock Exchange

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