investorscraft@gmail.com

Intrinsic ValueShanghai International Shanghai Growth Investment Limited (0770.HK)

Previous CloseHK$0.33
Intrinsic Value
Upside potential
Previous Close
HK$0.33

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

Shanghai International Shanghai Growth Investment Limited operates as a close-ended equity mutual fund domiciled in the Cayman Islands and listed on the Hong Kong Stock Exchange. It is managed by Shanghai International Asset Management (Hong Kong) Co., Ltd., focusing exclusively on investing in the public equity markets of the Republic of China. The fund employs a diversified investment strategy across all market capitalizations, targeting growth-oriented stocks within the Chinese market. Its core revenue model is derived from asset management fees and performance-based incentives, typical of investment funds, rather than direct operational income. This positions it within the competitive asset management sector, where its success is tied to its stock selection acumen and the overall performance of the Chinese equity market. The fund's specialized focus on Chinese equities defines its niche, appealing to investors seeking targeted exposure to this specific geographic and economic region without direct stock ownership.

Revenue Profitability And Efficiency

The fund reported minimal revenue of $75,750 USD, which is consistent with its structure generating income from investments rather than traditional sales. It recorded a significant net loss of $(357,498) USD, indicating substantial negative investment performance for the period. This resulted in negative diluted EPS of $(0.0335), reflecting the loss per share for its investors.

Earnings Power And Capital Efficiency

The fund's core earnings power is derived from its investment portfolio performance, which was negative for this period. Operating cash flow was negative at $(52,741) USD, likely due to net outflows for investments or investor redemptions. It reported no capital expenditures, which is standard for an investment entity that does not operate physical assets.

Balance Sheet And Financial Health

The fund maintains a strong liquidity position with cash and equivalents of $1,064,658 USD. It carries no debt on its balance sheet, which is a positive indicator of financial health and low risk for a fund of this nature. Its financial structure is typical for an investment vehicle, being asset-heavy with minimal liabilities.

Growth Trends And Dividend Policy

The reported net loss suggests the fund's assets under management may have declined in value during this period. It paid no dividend to shareholders, which is a common practice for funds that reinvest all capital to pursue growth objectives rather than providing income distributions to investors.

Valuation And Market Expectations

With a market capitalization of approximately $5.58 million USD, the fund trades at a significant discount to its reported cash balance, which may reflect market pessimism toward its investment strategy or the broader Chinese equity market. The negative beta of -0.017 suggests its performance has a slight inverse relationship to the market, a rare characteristic.

Strategic Advantages And Outlook

The fund's primary advantage is its specialized focus on Chinese growth equities, managed by a local asset manager. Its outlook is intrinsically tied to the performance and investor sentiment toward the Chinese stock market. The success of its strategy depends on its stock-picking ability within a volatile and complex market environment.

Sources

Company filings on Hong Kong 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