investorscraft@gmail.com

Intrinsic ValueShangying Global Co., Ltd. (600146.SS)

Previous Close$0.22
Intrinsic Value
Upside potential
Previous Close
$0.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shangying Global operates within China's basic materials sector, specializing in the research, development, and production of rigid foamed plastic panels, profiled materials, and building decoration products. Its core revenue model is driven by the manufacturing and sale of these chemical-based construction materials, serving the industrial and commercial building markets. The company also maintains a secondary, smaller business segment focused on the design and sale of women's apparel, representing a diversification effort beyond its primary chemical operations. Operating in a highly competitive market, the company's position is challenged by larger, more established chemical and building material producers. Its market presence is primarily regional within China, and it must navigate intense competition on both cost and product innovation to maintain its niche.

Revenue Profitability And Efficiency

The company reported revenue of CNY 123.6 million for the fiscal year. However, operational performance was severely challenged, resulting in a substantial net loss of CNY 411.2 million. This significant loss, coupled with negative operating cash flow of CNY 60.0 million, indicates deep inefficiencies and potential distress within its core business operations and cost structure.

Earnings Power And Capital Efficiency

Earnings power was deeply negative, with a diluted EPS of -CNY 0.87. The negative operating cash flow further underscores an inability to generate cash from core activities. Capital expenditures were minimal at just CNY 1.0 million, suggesting a lack of investment for future growth and potentially reflecting severe financial constraints.

Balance Sheet And Financial Health

Financial health appears precarious. The company held a modest cash position of CNY 6.6 million against a substantial total debt burden of CNY 232.0 million. This significant debt load relative to its cash and operational performance indicates a highly leveraged and potentially distressed balance sheet, raising serious concerns about liquidity and solvency.

Growth Trends And Dividend Policy

The company exhibited no growth in the period, with financial metrics pointing toward contraction and significant losses. Reflecting this poor performance and evident cash constraints, the dividend per share was zero, indicating a suspension of any returns to shareholders in order to preserve capital.

Valuation And Market Expectations

The provided market capitalization is reported as zero, which is atypical and may indicate a data anomaly or a suspended listing. The negative beta of -0.11 is unusual and could suggest a stock price movement that is inversely correlated with the broader market, often associated with companies in financial distress.

Strategic Advantages And Outlook

The company's strategic position is challenged, with its dual focus on chemicals and apparel lacking clear synergy. The outlook is uncertain, contingent on a successful operational turnaround, debt restructuring, and a refocus on core competencies to restore profitability and positive cash flow in a competitive market.

Sources

Company FilingsPublic Financial Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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