investorscraft@gmail.com

Intrinsic ValueJiangsu Sunshine Co., Ltd. (600220.SS)

Previous Close$0.37
Intrinsic Value
Upside potential
Previous Close
$0.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jiangsu Sunshine Co., Ltd. operates as a diversified Chinese conglomerate with core operations spanning wool textiles, garment manufacturing, bio-pharmaceutical production, thermal electricity generation, and new energy ventures. The company leverages its established Sunshine brand across domestic and international markets, producing worsted fabrics, pharmaceutical products, and electricity while maintaining ancillary operations in real estate development, retail garment sales, fuel oil distribution, and hospitality services through shopping malls and hotels. This multifaceted approach positions the company within both consumer cyclical and industrial sectors, creating a complex business ecosystem that balances traditional manufacturing with energy infrastructure. Despite its diversification, the company faces intense competition in each segment, requiring strategic management across disparate industries with different cyclical patterns and regulatory environments.

Revenue Profitability And Efficiency

The company generated CNY 1.72 billion in revenue for FY 2023 but reported a significant net loss of CNY -100.08 million, indicating substantial profitability challenges. Despite negative earnings, operating cash flow remained positive at CNY 527.10 million, suggesting some operational efficiency in cash generation. The diluted EPS of -CNY 0.0561 reflects the company's struggle to translate top-line performance into bottom-line results across its diversified business segments.

Earnings Power And Capital Efficiency

Jiangsu Sunshine demonstrates weak earnings power with negative net income, though its positive operating cash flow of CNY 527.10 million provides some operational stability. Capital expenditures of CNY -134.07 million indicate continued investment in business operations despite profitability challenges. The company's diversified model appears to be straining its ability to generate consistent returns across all business segments simultaneously.

Balance Sheet And Financial Health

The company maintains a conservative cash position of CNY 76.28 million against substantial total debt of CNY 1.54 billion, creating a leveraged financial structure. This debt-to-cash ratio suggests potential liquidity constraints and indicates the company relies heavily on debt financing to support its diversified operations across multiple capital-intensive industries including energy and manufacturing.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CNY 0.02 per share, suggesting a commitment to shareholder returns despite financial challenges. The negative earnings trend coupled with ongoing capital expenditures indicates the company is navigating a difficult transitional period while attempting to sustain its diversified business model across multiple competitive industries.

Valuation And Market Expectations

With a market capitalization of approximately CNY 659.84 million and negative earnings, the company trades without a meaningful P/E ratio. The beta of 0.615 suggests lower volatility than the broader market, potentially reflecting investor perception of its diversified business model providing some stability despite current profitability challenges in the Chinese market environment.

Strategic Advantages And Outlook

The company's primary advantage lies in its diversified revenue streams across textiles, pharmaceuticals, and energy, which may provide some resilience during sector-specific downturns. However, the concurrent challenges across multiple segments and significant debt burden create substantial execution risk. The outlook remains challenging given the need to improve profitability while managing leverage across capital-intensive operations in a competitive Chinese market.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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