investorscraft@gmail.com

Intrinsic ValueShanghai Shibei Hi-Tech Co.,Ltd. (600604.SS)

Previous Close$5.47
Intrinsic Value
Upside potential
Previous Close
$5.47

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 Shibei Hi-Tech Co.,Ltd. is a Chinese real estate services company with a diversified operational model centered on property investment, development, leasing, and sales. Founded in 1923 and headquartered in Shanghai, the company leverages its long-standing presence and local expertise to navigate the competitive real estate sector. Its core revenue streams are generated through the appreciation and rental income from its property portfolio, as well as profits from development and sales activities. Operating within China's dynamic and often cyclical property market, the company focuses on strategic assets primarily in the Shanghai region, positioning itself as a established local player rather than a national giant. This market position involves managing a balance between development projects for sale and income-generating investment properties, catering to both commercial and potentially residential segments. The firm's longevity provides a foundation of market experience, though it operates in a sector facing significant regulatory and economic headwinds, requiring prudent capital allocation and risk management to sustain its operations.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.58 billion for the period. However, profitability was subdued with net income of CNY 30.5 million, resulting in a thin net margin. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -309 million, significantly outweighing capital expenditures of just CNY -0.5 million.

Earnings Power And Capital Efficiency

Earnings power is currently weak, with diluted EPS of CNY 0.0163. The substantial negative operating cash flow indicates core operations are not generating sufficient cash, which severely limits capital efficiency and constrains the company's ability to fund growth or service its obligations internally.

Balance Sheet And Financial Health

The balance sheet shows a high degree of leverage, with total debt of CNY 8.29 billion significantly exceeding cash and equivalents of CNY 984 million. This elevated debt burden, coupled with weak cash generation, presents considerable financial risk and suggests a strained liquidity position that requires careful management.

Growth Trends And Dividend Policy

Recent performance does not indicate strong growth trends, with modest net income. Despite this, the company maintained a dividend policy, distributing CNY 0.01 per share. This payout may be supported by accumulated reserves rather than current earnings, reflecting a commitment to shareholders amid operational challenges.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.51 billion, the market valuation appears to be factoring in the company's substantial asset base. A beta of 0.737 suggests the stock is perceived as less volatile than the broader market, potentially indicating investor view of it as a value or asset play rather than a growth story.

Strategic Advantages And Outlook

The company's primary strategic advantages are its long-established presence in the key Shanghai market and its portfolio of real estate assets. The outlook is contingent on its ability to navigate a challenging property sector, improve operational cash flow, and manage its significant debt load to ensure long-term viability and asset value realization.

Sources

Company FilingsShanghai Stock Exchange

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