investorscraft@gmail.com

Intrinsic ValueJiangsu Zhongshe Group Co., Ltd. (002883.SZ)

Previous Close$10.29
Intrinsic Value
Upside potential
Previous Close
$10.29

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

Jiangsu Zhongshe Group operates as a specialized engineering consulting firm within China's industrials sector, providing comprehensive technical services across infrastructure development. The company's core revenue model is built on delivering high-value consulting services including planning consultation, survey and design, testing and inspection, engineering supervision, and project management for critical infrastructure projects. Its service portfolio spans highways, municipal administration, construction, and landscape architecture, positioning it as an integrated solutions provider in China's engineering ecosystem. Operating since 1986, Zhongshe has established itself as a regional specialist with deep expertise in Jiangsu province's infrastructure landscape, leveraging its long-standing presence to secure projects in China's ongoing urbanization and transportation development initiatives. The company competes in the fragmented engineering consulting market by offering end-to-end services from initial planning through project completion, differentiating through technical specialization rather than scale. This market position allows it to maintain relevance despite competition from larger state-owned enterprises, focusing on quality execution and regional client relationships.

Revenue Profitability And Efficiency

For FY 2024, Jiangsu Zhongshe Group reported revenue of CNY 607.2 million with net income of CNY 10.2 million, reflecting a narrow net margin of approximately 1.7%. The company experienced negative operating cash flow of CNY 32.1 million, which alongside capital expenditures of CNY 9.0 million indicates potential working capital pressures or timing differences in project collections. This cash flow profile suggests operational efficiency challenges despite maintaining profitability on an accrual basis.

Earnings Power And Capital Efficiency

The company generated diluted EPS of CNY 0.07, demonstrating modest earnings power relative to its market capitalization. The negative operating cash flow relative to positive net income warrants monitoring, as it may indicate collection issues or aggressive revenue recognition practices. Capital expenditure levels appear moderate, suggesting the business model requires limited heavy asset investment, typical for service-oriented engineering consultancies.

Balance Sheet And Financial Health

Jiangsu Zhongshe maintains a conservative balance sheet with cash and equivalents of CNY 190.6 million against total debt of CNY 75.1 million, providing a comfortable liquidity cushion. The net cash position supports financial stability, though the negative operating cash flow trend requires attention. The debt level appears manageable relative to the company's cash reserves and overall size, indicating moderate financial risk.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.02 per share, representing a payout ratio of approximately 29% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for operational needs. Growth trends appear muted given the current revenue scale and profitability levels, with future expansion likely dependent on China's infrastructure investment cycle and the company's ability to secure larger project mandates.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.83 billion, the company trades at a significant premium to book value, reflecting market expectations for future infrastructure spending in China. The beta of 0.851 indicates moderate volatility relative to the broader market. Current valuation multiples suggest investors anticipate recovery in profitability and cash generation following the challenging FY 2024 performance.

Strategic Advantages And Outlook

Jiangsu Zhongshe's primary strategic advantage lies in its specialized engineering expertise and established regional presence in Jiangsu province, a key economic region. The outlook remains tied to Chinese infrastructure policy and urbanization trends, with potential from government stimulus measures. However, operational efficiency improvements will be crucial for translating revenue into sustainable cash flow generation and enhancing shareholder returns over the medium term.

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