investorscraft@gmail.com

Intrinsic ValueShanghai Huitong Energy Co.,Ltd (600605.SS)

Previous Close$27.78
Intrinsic Value
Upside potential
Previous Close
$27.78

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 Huitong Energy operates primarily in China's property services sector, focusing on house leasing and property management services. The company generates revenue through long-term rental agreements and property management fees, serving both residential and commercial clients. Originally established as Shanghai Light Industry Machinery in 1956, the company underwent a strategic rebranding in 2007 to reflect its shifted focus toward energy and property services, though it maintains its industrial machinery classification. As a subsidiary of Tibet Dejin Business Management, Huitong Energy leverages its Shanghai headquarters location to access one of China's most dynamic real estate markets. The company operates in a competitive sector characterized by numerous regional players, positioning itself through its established operational history and strategic corporate backing. Its market position reflects a niche operator with stable, though not dominant, presence in China's fragmented property services industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 136.5 million with net income of CNY 95.1 million, indicating exceptionally high net margins of approximately 70%. This margin structure suggests either highly efficient operations or potentially non-recurring income sources beyond core rental operations. Operating cash flow of CNY 72.4 million supports the profitability metrics, though capital expenditures of CNY -42.8 million indicate ongoing investment requirements.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.46 demonstrates solid earnings generation relative to the share count. The substantial cash position relative to operational metrics suggests either conservative financial management or accumulation for strategic purposes. The company's capital efficiency appears strong given the minimal debt load and significant cash reserves supporting ongoing operations.

Balance Sheet And Financial Health

The balance sheet shows exceptional strength with CNY 1.46 billion in cash and equivalents against minimal total debt of CNY 11.8 million. This creates a net cash position representing significant financial flexibility. The negative beta of -0.311 indicates counter-cyclical characteristics relative to the broader market, potentially reflecting defensive attributes.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.14, representing a payout ratio of approximately 30% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for operational needs and potential growth initiatives within the property services sector.

Valuation And Market Expectations

With a market capitalization of CNY 6.88 billion, the company trades at significant premiums to both revenue and earnings, reflecting market expectations beyond current operational scale. The valuation multiples suggest investors may be pricing in potential strategic developments or asset value not fully captured in income statement metrics.

Strategic Advantages And Outlook

The company's primary advantages include its strong balance sheet, strategic location in Shanghai, and corporate backing from Tibet Dejin. These factors provide stability and potential for strategic maneuvering in China's evolving property market. The outlook remains dependent on property market conditions and the company's ability to leverage its financial strength for growth opportunities.

Sources

Company financial reportsStock exchange disclosuresCorporate website information

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