investorscraft@gmail.com

Intrinsic ValueCitychamp Dartong Co.,Ltd. (600067.SS)

Previous Close$4.25
Intrinsic Value
Upside potential
Previous Close
$4.25

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

Citychamp Dartong operates a diversified industrial portfolio spanning electrical equipment manufacturing and real estate development in China. The company's core revenue streams derive from its established Wuyi brand enameled wire products, which serve various industrial applications, alongside property development projects and luxury hospitality operations through its Le Mirador Resort & Spa. This diversified approach positions the company across multiple sectors including industrials, consumer discretionary, and financial services, though it faces intense competition in each segment. The company's market position reflects a mid-tier industrial conglomerate with regional strength in Fujian province, though its diversified nature may dilute focus compared to specialized competitors in enameled wire manufacturing or property development.

Revenue Profitability And Efficiency

The company generated CNY 8.45 billion in revenue but reported a net loss of CNY 667 million, indicating significant profitability challenges. Despite the negative bottom line, operating cash flow remained positive at CNY 773 million, suggesting some operational efficiency in cash generation. The negative EPS of -0.49 CNY reflects the substantial losses relative to the company's share count, highlighting ongoing margin pressures across its business segments.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the substantial net loss position. The positive operating cash flow of CNY 773 million provides some working capital flexibility, though capital expenditures of CNY 100 million indicate moderate investment levels. The company's ability to generate cash from operations despite net losses suggests some underlying operational strength, though overall capital efficiency remains challenged by the loss-making position.

Balance Sheet And Financial Health

The balance sheet shows CNY 687 million in cash against total debt of CNY 2.07 billion, indicating moderate leverage. The debt-to-equity position requires monitoring given the current loss-making operations. Liquidity appears adequate with cash covering approximately 33% of total debt, though sustained losses could pressure financial flexibility over time without additional funding or operational improvements.

Growth Trends And Dividend Policy

Despite reporting losses, the company maintained a dividend payment of 0.22 CNY per share, suggesting management's commitment to shareholder returns. The negative growth trajectory in profitability contrasts with the dividend policy, indicating potential confidence in future recovery or maintaining investor relations. The diversified business model may offer growth opportunities in specific segments despite overall challenging conditions.

Valuation And Market Expectations

With a market capitalization of CNY 4.40 billion, the company trades at a significant discount to revenue, reflecting market skepticism about profitability recovery. The beta of 0.789 indicates lower volatility than the broader market, suggesting investors view the stock as relatively defensive despite its operational challenges. Current valuation appears to incorporate expectations for continued restructuring or potential segment divestitures.

Strategic Advantages And Outlook

The company's diversified operations provide some risk mitigation through exposure to multiple sectors, though this also spreads management focus. The established Wuyi brand in enameled wires offers a stable revenue base, while the luxury hotel and property development provide asset value. The outlook remains challenging given current losses, requiring operational improvements or strategic refocusing to return to sustainable profitability in a competitive market environment.

Sources

Company annual reportShanghai Stock Exchange filingsBloomberg financial 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