investorscraft@gmail.com

Intrinsic ValueShenzhen Jiang&Associates Creative Design Co., Ltd. (300668.SZ)

Previous Close$25.81
Intrinsic Value
Upside potential
Previous Close
$25.81

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 Jiang&Associates Creative Design operates as a specialized interior design firm within China's competitive engineering and construction sector. The company generates revenue through a comprehensive suite of design services spanning commercial, office, real estate, and public infrastructure projects. Its service portfolio includes architectural, interior, electromechanical, and furnishing design, with particular focus on niche segments such as rail transit, healthcare facilities, hotels, and cultural-educational venues. This diversified approach allows the firm to cater to both private developers and public sector clients, positioning it at the intersection of aesthetic creativity and functional infrastructure development. Operating since 2004 from its Shenzhen headquarters, the company has established a regional footprint by addressing the design needs of China's ongoing urbanization and commercial real estate expansion. The firm competes by offering integrated design solutions that blend technical engineering requirements with creative spatial planning, targeting clients who value specialized expertise in complex project environments like transportation hubs and healthcare facilities. Its market position relies on technical capability and project experience rather than scale, focusing on medium to large projects that require sophisticated design coordination across multiple disciplines.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 586 million for the period but experienced a net loss of CNY 12 million, resulting in negative diluted EPS of CNY 0.10. Operating cash flow was negative CNY 35.9 million, indicating potential pressure on working capital management or project timing issues. Capital expenditures of CNY 6.2 million suggest moderate investment in maintaining operational capabilities amid challenging financial performance.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income position. The negative operating cash flow relative to revenue suggests inefficiencies in converting design projects into cash generation. The company's ability to sustainably generate returns on its design expertise is currently challenged by cost structures or competitive pricing pressures in the interior design market.

Balance Sheet And Financial Health

The balance sheet shows CNY 187 million in cash against total debt of CNY 46.3 million, providing a reasonable liquidity buffer. The cash position represents approximately 4 times debt coverage, suggesting short-term financial stability despite operational challenges. The debt level appears manageable relative to the company's cash reserves and market capitalization.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CNY 0.30 per share, indicating a commitment to shareholder returns potentially supported by accumulated reserves. The contrast between negative earnings and positive dividend distribution warrants monitoring for sustainability. Growth trends appear challenged given the current profitability profile in a competitive design services market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.28 billion, the market appears to be valuing the company at nearly 4 times revenue despite negative earnings. The negative beta of -0.073 suggests unusual price behavior relative to the broader market, potentially reflecting specialized investor expectations about recovery potential or unique positioning in niche design segments.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized design expertise across multiple project types, particularly in complex sectors like rail transit and healthcare. The outlook depends on improving project profitability and cash flow generation while leveraging its established reputation. Success will require navigating competitive pressures and demonstrating an ability to translate design capabilities into sustainable financial performance in China's evolving construction landscape.

Sources

Company filingsShenzhen 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