investorscraft@gmail.com

Intrinsic ValueShanghai Prosolar Resources Development Co., Ltd (600193.SS)

Previous Close$4.63
Intrinsic Value
Upside potential
Previous Close
$4.63

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

Shanghai Prosolar Resources Development operates as a specialized engineering contractor focused on building envelope systems and interior fit-outs within China's construction sector. The company generates revenue through integrated project delivery, providing curtain wall engineering, door and window installation, interior decoration services, and visual design solutions for commercial and residential buildings. Its business model combines engineering expertise with product sales, offering clients comprehensive construction packages that include both design services and material supply. Operating in the highly competitive Chinese construction market, Prosolar positions itself as a regional specialist serving Shanghai and surrounding areas, leveraging local market knowledge and project management capabilities. The company faces intense competition from both large state-owned construction firms and smaller specialized contractors, requiring differentiation through technical expertise and reliable project execution. Its market position remains niche, focusing on specific building components rather than full-scale construction projects, which limits scale but allows for specialized service offerings in targeted geographic markets.

Revenue Profitability And Efficiency

The company reported revenue of CNY 84.0 million with a significant net loss of CNY -193.4 million, indicating severe profitability challenges. Negative operating cash flow of CNY -6.8 million combined with substantial capital expenditures of CNY -10.0 million reflects inefficient cash generation and potentially strained operational management. The diluted EPS of -0.45 CNY further confirms deep financial distress within current operations.

Earnings Power And Capital Efficiency

Prosolar demonstrates weak earnings power with substantial negative net income, suggesting inadequate returns on deployed capital. The negative operating cash flow indicates poor conversion of revenue into cash, while capital expenditures exceed operating cash generation, reflecting inefficient capital allocation. This combination points to fundamental challenges in creating shareholder value through current business operations.

Balance Sheet And Financial Health

The company maintains a constrained liquidity position with cash equivalents of CNY 4.2 million against total debt of CNY 32.6 million, indicating potential solvency concerns. The debt-to-cash ratio suggests limited financial flexibility, while negative cash flows compound balance sheet pressures. This financial structure requires careful monitoring for ongoing viability and debt servicing capabilities.

Growth Trends And Dividend Policy

Current financial performance shows contraction rather than growth, with significant losses overshadowing revenue generation. The company maintains a zero dividend policy, consistent with its loss-making position and cash preservation needs. Without positive operational trends, sustainable growth appears challenging without substantial strategic restructuring or market recovery.

Valuation And Market Expectations

With a market capitalization of CNY 1.8 billion, the market valuation appears disconnected from fundamental financial performance, potentially reflecting speculative expectations or asset value considerations. The beta of 0.69 suggests lower volatility than the broader market, possibly indicating perceived stability despite operational challenges. This valuation discrepancy may imply market anticipation of recovery or restructuring potential.

Strategic Advantages And Outlook

The company's specialized expertise in building envelope systems provides some technical differentiation, though operational execution remains problematic. The outlook appears challenging given current financial distress, requiring significant operational improvements or strategic repositioning. Success depends on restoring profitability, managing debt obligations, and potentially leveraging China's construction market recovery for sustainable operations.

Sources

Company financial reportsShanghai Stock Exchange disclosuresMarket data providers

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