investorscraft@gmail.com

Intrinsic ValueShenzhen SEG Co.,Ltd (200058.SZ)

Previous Close$1.91
Intrinsic Value
Upside potential
Previous Close
$1.91

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 SEG Co.,Ltd operates as a diversified real estate services company with a distinctive focus on electronics market operations in China. The company's core revenue model integrates property management and urban services with specialized inspection, testing, and certification offerings, creating a multifaceted service portfolio. As a subsidiary of Shenzhen SEG Group Co., Ltd., the company leverages its established market presence in Shenzhen to maintain strategic positioning within China's dynamic real estate services sector. The business further diversifies its operations through the construction and operation of photovoltaic power station projects, demonstrating adaptability to emerging energy trends. This combination of traditional property services with renewable energy infrastructure development positions the company at the intersection of real estate services and sustainable technology implementation. The electronics market specialization provides a niche competitive advantage in serving technology tenants and commercial clients, while the photovoltaic projects represent forward-looking revenue diversification. This dual approach allows the company to maintain stable income streams from property management while pursuing growth opportunities in China's expanding renewable energy market, creating a balanced business model that addresses both current market demands and future industry trends.

Revenue Profitability And Efficiency

The company generated HKD 1.71 billion in revenue with net income of HKD 37.6 million, reflecting modest profitability margins. Operating cash flow of HKD 239 million significantly exceeded net income, indicating strong cash generation from core operations. Capital expenditures of HKD 131 million suggest ongoing investment in property infrastructure and photovoltaic projects, supporting future operational capacity.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0305 demonstrates modest earnings power relative to the company's market capitalization. The substantial operating cash flow relative to net income suggests efficient working capital management and non-cash charges affecting reported profitability. The company maintains adequate capital allocation between sustaining existing operations and funding growth initiatives in renewable energy projects.

Balance Sheet And Financial Health

Financial health appears stable with HKD 1.01 billion in cash against total debt of HKD 687 million, providing comfortable liquidity coverage. The conservative debt level relative to cash reserves indicates a low-leverage financial structure. The company's net cash position supports operational flexibility and potential investment capacity without significant financial strain.

Growth Trends And Dividend Policy

The company maintains a dividend policy with HKD 0.0135 per share, representing a payout from current earnings. Growth initiatives appear focused on photovoltaic power station development alongside core property management services. The balanced approach between returning capital to shareholders and reinvesting in renewable energy projects suggests a measured growth strategy.

Valuation And Market Expectations

With a market capitalization of approximately HKD 10.6 billion, the company trades at significant multiples to current earnings, reflecting market expectations for future growth, particularly in photovoltaic operations. The low beta of 0.238 indicates relatively stable trading patterns compared to broader market movements, suggesting investor perception of defensive characteristics.

Strategic Advantages And Outlook

The company's strategic advantages include its established position in Shenzhen's electronics market and diversification into renewable energy through photovoltaic projects. As a subsidiary of a larger group, it benefits from organizational support while pursuing independent growth initiatives. The outlook depends on successful execution of energy projects alongside stable performance in core property services amid China's evolving real estate market conditions.

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