investorscraft@gmail.com

Intrinsic ValueChina Sports Industry Group Co., Ltd. (600158.SS)

Previous Close$9.52
Intrinsic Value
Upside potential
Previous Close
$9.52

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

China Sports Industry Group Co., Ltd. operates a diversified portfolio spanning real estate development and sports-related services, positioning itself at the intersection of China's growing leisure and property sectors. Its core revenue model is bifurcated, generating income from property sales and management fees alongside a suite of sports activities including event hosting, brokerage, training, and equipment sales. The company leverages its Beijing headquarters to secure contracts for event management, stadium operations, and sports lottery services, capitalizing on national initiatives to promote fitness and athletic participation. This dual focus allows it to monetize both tangible assets and service-based offerings, though it creates a complex operational structure distinct from pure-play real estate or sports firms. Its involvement in technical testing, certification, and FRP product manufacturing adds further layers of diversification, albeit with potential integration challenges across non-core segments.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.52 billion with net income of CNY 62.8 million, indicating thin net margins of approximately 2.5%. Operating cash flow was negative at CNY -36.3 million, overshadowed by significant capital expenditures of CNY -73.5 million, reflecting potential investments in property development or sports infrastructure that pressure short-term liquidity despite top-line scale.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.0654, demonstrating modest earnings power relative to its market capitalization. The negative operating cash flow and high capital expenditures suggest capital efficiency is currently challenged, as investments may not be immediately converting to cash generation, potentially due to the long-cycle nature of real estate projects or event-based revenue timing.

Balance Sheet And Financial Health

The balance sheet shows strength with cash and equivalents of CNY 2.10 billion significantly exceeding total debt of CNY 151.6 million, indicating a robust liquidity position and low leverage. This conservative financial structure provides flexibility to fund operations or strategic investments without relying heavily on external financing, though negative operating cash flow warrants monitoring.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.0197 per share, offering a yield that aligns with its modest earnings. Growth trends are not explicitly detailed, but the diversified model suggests potential in both real estate and sports sectors, dependent on economic conditions and consumer spending trends in China's leisure market.

Valuation And Market Expectations

With a market capitalization of CNY 9.12 billion and a beta of 0.39, the stock is perceived as less volatile than the broader market. The current valuation implies market expectations for stable, albeit slow, growth, factoring in its niche positioning and solid balance sheet rather than aggressive expansion or high profitability.

Strategic Advantages And Outlook

Strategic advantages include a diversified revenue base and strong cash reserves, providing resilience against sector-specific downturns. The outlook hinges on effectively integrating real estate and sports operations to capture synergies, though execution risks and macroeconomic factors in China's property market could influence future performance.

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