investorscraft@gmail.com

Intrinsic ValueWeiye Construction Group Co., Ltd. (300621.SZ)

Previous Close$9.00
Intrinsic Value
Upside potential
Previous Close
$9.00

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

Weiye Construction Group operates as a comprehensive construction service provider in China, specializing in building decoration and civil construction. The company's core revenue model is derived from general construction contracting across multiple specialized segments, including curtain wall systems, interior design, cultural expo exhibitions, and electromechanical installations. Serving a diverse client base of government entities, hotels, public institutions, and commercial developers, Weiye leverages its integrated service approach from design through execution. Operating in China's competitive construction sector, the company has established a regional presence with its Shenzhen headquarters, positioning itself as a specialized contractor for complex projects requiring technical expertise in both traditional construction and emerging materials. The 2023 rebranding from Shenzhen Weiye Decoration Group reflects an expanded strategic focus beyond decoration to encompass broader construction capabilities, aiming to capture larger project scopes in China's evolving infrastructure and commercial real estate markets.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 11.77 billion for the period, demonstrating significant scale in its operations. However, net income was relatively modest at CNY 8.26 million, resulting in thin net margins. Operating cash flow generation was positive at CNY 310.7 million, indicating core business operations are cash-generative. Capital expenditures were minimal at CNY -8.44 million, suggesting a capital-light approach to business expansion and maintenance.

Earnings Power And Capital Efficiency

Weiye Construction's earnings power appears constrained, with diluted EPS of CNY 0.0397 reflecting the challenge of translating substantial revenue into meaningful bottom-line profitability. The company's capital efficiency metrics would benefit from improved margin structures, though the positive operating cash flow suggests fundamental operational viability. The modest capital expenditure requirements indicate that the business model does not demand significant ongoing reinvestment to maintain competitive positioning.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with cash and equivalents of CNY 1.98 billion, providing substantial financial flexibility. Total debt stands at CNY 803.3 million, resulting in a conservative debt-to-cash ratio. This strong cash position relative to debt obligations suggests a low financial risk profile and capacity to weather industry cyclicality or pursue strategic investments without excessive leverage.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company maintains a shareholder return policy evidenced by a dividend per share of CNY 0.01. The dividend distribution, though modest, indicates management's commitment to returning capital despite thin profitability margins. The company's expansion into broader construction services following its 2023 rebranding may signal strategic growth initiatives beyond its traditional decoration focus.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.98 billion, the company trades at a significant discount to its annual revenue, reflecting market concerns about profitability levels. The low beta of 0.345 suggests the stock exhibits lower volatility than the broader market, potentially indicating investor perception of stable but limited growth prospects in the construction sector.

Strategic Advantages And Outlook

Weiye's strategic advantages include its diversified service portfolio across construction segments and established relationships with government and commercial clients. The outlook depends on improving operational efficiency to enhance profitability from its substantial revenue base. Success in leveraging its expanded construction capabilities post-rebranding will be critical for capturing higher-margin projects in China's competitive infrastructure development landscape.

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