investorscraft@gmail.com

Intrinsic ValuePolaris Bay Group Co.,Ltd. (600155.SS)

Previous Close$6.79
Intrinsic Value
Upside potential
Previous Close
$6.79

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

Polaris Bay Group Co., Ltd. operates a dual business model, functioning as a financial services provider and an industrial manufacturer. Its core operations are in China's capital markets, offering a comprehensive suite of securities services including brokerage, investment consulting, investment banking, and asset management. This positions the firm as a mid-sized, integrated financial player within the competitive domestic landscape. Concurrently, the company maintains a legacy industrial division that manufactures and sells building materials, such as pipes and tube profiles, providing a diversified, albeit non-core, revenue stream. This unique hybrid structure differentiates it from pure-play securities firms, though its market position in both sectors is considered regional rather than nationally dominant. The company's strategic focus appears to be on leveraging its financial services arm while managing its industrial assets, navigating the distinct regulatory and market dynamics of both industries within China.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 4.66 billion, demonstrating significant top-line scale. However, net income was a modest CNY 61.8 million, indicating very thin net profit margins. This suggests high operating costs or potential inefficiencies within its diversified business model, where revenue generation is not translating effectively into bottom-line profitability.

Earnings Power And Capital Efficiency

Diluted EPS was a minimal CNY 0.03, reflecting weak earnings power relative to the share count. A notably positive operating cash flow of CNY 3.97 billion significantly outstripped net income, which may be attributed to the nature of its securities business. Capital expenditures were negative, indicating the company was a net seller of fixed assets.

Balance Sheet And Financial Health

The balance sheet shows a high cash position of CNY 4.54 billion, providing substantial liquidity. This is offset by significant total debt of CNY 10.62 billion. The resulting elevated leverage ratio presents a key consideration for financial health, indicating a reliance on debt financing despite strong cash reserves.

Growth Trends And Dividend Policy

The company paid no dividend, retaining all earnings. This zero-dividend policy suggests a focus on reinvesting capital back into the business or managing its debt load, rather than providing immediate returns to shareholders through income distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.6 billion, the market values the company at a significant multiple of its modest earnings. A beta of 0.929 indicates its stock price volatility is slightly less than the broader market, pricing in a moderate level of risk for a financial services entity.

Strategic Advantages And Outlook

The company's primary advantage is its dual-stream revenue model, though this also presents integration challenges. Its outlook is tied to the performance of China's capital markets and construction sector. Success will depend on effectively managing leverage and improving the profitability of its operations to create sustainable shareholder value.

Sources

Company DescriptionFinancial Data Provided

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