investorscraft@gmail.com

Intrinsic ValueShenzhen Institute of Building Research Co., Ltd. (300675.SZ)

Previous Close$16.49
Intrinsic Value
Upside potential
Previous Close
$16.49

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 Institute of Building Research Co., Ltd. operates as a specialized engineering and consulting firm focused on sustainable urban development within China's construction sector. The company generates revenue through a comprehensive service portfolio encompassing green building research, urban planning, architectural design, technical consulting, quality testing, and integrated project management. This integrated approach positions the firm as a solutions provider across the entire building lifecycle, from initial concept and design through to construction oversight and operational management. Its core specialization in green building technologies aligns with China's national priorities for environmental sustainability and energy efficiency in urban development. The company leverages its technical expertise and research capabilities to serve public and private sector clients undertaking large-scale infrastructure and real estate projects. Operating from its Shenzhen base, the firm benefits from its location in one of China's most dynamic urban centers, allowing it to participate in pioneering sustainable construction practices. Its market position is that of a niche technical specialist rather than a general contractor, competing on expertise and innovation in green building standards.

Revenue Profitability And Efficiency

The company reported revenue of CNY 372.2 million for the period, achieving a net income of CNY 2.4 million, which indicates relatively thin profit margins. The diluted earnings per share stood at CNY 0.0164, reflecting modest bottom-line performance. Operating cash flow was positive at CNY 1.1 million, though significantly lower than net income, suggesting potential timing differences in cash collection. Capital expenditures of approximately CNY -51.7 million indicate substantial investment activities, possibly in research capabilities or operational infrastructure.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with minimal net income relative to its revenue base. The modest EPS figure of CNY 0.0164 suggests limited returns to equity holders. The negative capital expenditure figure, while substantial, may reflect strategic investments intended to enhance future service capabilities or expand technical infrastructure. The relationship between operating cash flow and capital expenditures indicates the company is funding investment activities while maintaining positive operational cash generation.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 206.9 million against total debt of CNY 605.3 million, indicating a leveraged financial position. The debt level substantially exceeds liquid assets, suggesting reliance on financing for operations or growth initiatives. The company's financial health appears to be characterized by moderate liquidity but significant debt obligations that warrant monitoring for sustainability, particularly given the capital-intensive nature of its service offerings.

Growth Trends And Dividend Policy

The company maintains a dividend policy, distributing CNY 0.01 per share, which represents a payout relative to its modest earnings. This indicates a commitment to returning capital to shareholders despite constrained profitability. Growth trends must be assessed in context of China's construction cycle and government policies promoting green building standards, which represent both opportunities and potential headwinds for specialized service providers in this sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.21 billion, the company trades at a significant premium to its current earnings, reflecting market expectations for future growth in China's green building sector. The beta of 0.342 suggests lower volatility compared to the broader market, possibly indicating perceived stability or specialized niche characteristics that insulate it from broader economic cycles affecting the construction industry.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in green building technologies and integrated service offerings, positioning it to benefit from China's sustainability initiatives. Its long-established presence since 1992 provides industry experience and client relationships. The outlook depends on continued regulatory support for green construction and the company's ability to translate technical expertise into sustainable profitability amid competitive pressures and economic cycles affecting China's property and infrastructure sectors.

Sources

Company financial reportsShenzhen 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