investorscraft@gmail.com

Intrinsic ValueSinoDaan Co., Ltd. (300635.SZ)

Previous Close$14.11
Intrinsic Value
Upside potential
Previous Close
$14.11

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

SinoDaan operates as a specialized engineering consulting and project management firm within China's industrials sector, focusing on the complete project lifecycle from conception to completion. The company generates revenue through a diversified service portfolio including construction project management, bidding agency services, engineering consulting, project agent construction, government procurement agency work, and survey and design services. This comprehensive approach allows SinoDaan to capture value at multiple stages of infrastructure development while maintaining long-term client relationships through consistent service delivery. Operating in China's competitive engineering services market, SinoDaan has established a regional presence with its Guangzhou headquarters, leveraging its 25-year operational history to build credibility in government and private sector projects. The company's market position reflects that of a mid-tier specialized service provider rather than a large-scale contractor, focusing on higher-margin consulting work while navigating the cyclical nature of China's construction industry and government infrastructure spending patterns.

Revenue Profitability And Efficiency

The company reported revenue of CNY 688 million for the period but experienced operational challenges with a net loss of CNY 49 million and negative diluted EPS of CNY 0.36. Operating cash flow was negative at CNY 72 million, indicating potential working capital pressures or timing differences in project billing cycles. Capital expenditures of CNY 10 million suggest moderate investment in maintaining operational capabilities amid the difficult financial performance.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the negative net income position and operating cash outflow. The company's ability to generate returns on invested capital is under pressure, with the negative earnings suggesting challenges in converting project wins into profitable execution. The capital efficiency metrics reflect the difficult operating environment faced by engineering consultancies in China's current construction cycle.

Balance Sheet And Financial Health

SinoDaan maintains CNY 183 million in cash against total debt of CNY 312 million, indicating a leveraged balance sheet position. The debt-to-equity structure warrants monitoring given the current negative cash flow generation. The company's liquidity position appears adequate for near-term obligations but may require careful management if operational challenges persist through multiple reporting periods.

Growth Trends And Dividend Policy

Despite the current financial performance, the company maintained a nominal dividend payment of CNY 0.01 per share, suggesting a commitment to shareholder returns. Growth trends appear challenged by the revenue scale and profitability issues, though the maintained dividend indicates management confidence in medium-term recovery. The company's ability to return to growth will depend on securing larger project contracts and improving operational efficiency.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.1 billion, the market appears to be pricing in recovery potential despite current losses. The beta of 0.645 suggests lower volatility than the broader market, possibly reflecting the defensive nature of engineering services. Valuation metrics must be interpreted cautiously given the negative earnings, with investors likely focusing on order book developments and potential margin recovery.

Strategic Advantages And Outlook

SinoDaan's strategic advantages include its established track record since 1998 and diversified service offerings across the project lifecycle. The outlook remains contingent on China's infrastructure investment cycle and the company's ability to secure profitable contracts while managing costs. Success will depend on leveraging government relationships and adapting to evolving construction methodologies in China's developing engineering services market.

Sources

Company filingsShenzhen Stock Exchange disclosures

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