investorscraft@gmail.com

Intrinsic ValueChina Saite Group Company Limited (0153.HK)

Previous CloseHK$0.10
Intrinsic Value
Upside potential
Previous Close
HK$0.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Saite Group Company Limited operates as a specialized engineering and construction firm in China, focusing on the design, fabrication, and erection of complex steel structures. Its core revenue model is derived from contracting for large-scale public infrastructure projects, including sports stadiums, exhibition centers, airports, and major bridges, as well as providing prefabricated construction solutions for public housing and utilities. The company occupies a niche position within the broader industrials sector, catering to government-driven infrastructure development and urbanization initiatives. Its market positioning is leveraged on technical expertise in handling large and complex structural projects, which differentiates it from general contractors. This specialization allows it to compete for high-value contracts, though it also creates dependency on public sector investment cycles and specific macroeconomic policies supporting construction activity.

Revenue Profitability And Efficiency

The company reported revenue of HKD 387.5 million for FY2020. However, profitability was severely challenged, with a significant net loss of HKD 214.5 million. This indicates substantial cost pressures or project-related issues that overwhelmed top-line performance, resulting in negative operational efficiency for the period.

Earnings Power And Capital Efficiency

Earnings power was negative, as reflected by a diluted EPS of -HKD 0.071. A positive operating cash flow of HKD 76.9 million suggests some core operations generated cash, but this was insufficient to offset the overall loss. Capital expenditures were minimal at HKD -1.2 million, indicating limited investment in new productive assets.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position. With total debt of HKD 782.4 million significantly outweighing a cash position of HKD 41.5 million, the company exhibits high leverage and potential liquidity concerns. This debt burden poses a substantial risk to its financial health and stability.

Growth Trends And Dividend Policy

Despite the declared dividend of HKD 0.1145 per share, the company's growth trajectory appears negative based on the substantial annual loss. Distributing a dividend while reporting a significant net loss is an unusual and potentially unsustainable policy that may signal efforts to maintain investor confidence despite poor operational performance.

Valuation And Market Expectations

The provided market capitalization of zero suggests the market assigns minimal or no value to the equity, reflecting extremely pessimistic expectations. This valuation is consistent with the company's reported substantial losses and highly leveraged financial structure, indicating severe investor skepticism about its future prospects.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in large-scale, complex steel structure projects, which are integral to China's infrastructure development. However, the outlook is clouded by its significant financial losses and high debt, which must be addressed to capitalize on its technical niche and any future public spending initiatives.

Sources

Company Annual Report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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