investorscraft@gmail.com

Intrinsic ValueShanghai Chinafortune Co., Ltd. (600621.SS)

Previous Close$16.63
Intrinsic Value
Upside potential
Previous Close
$16.63

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 Chinafortune operates as a diversified financial conglomerate, primarily generating revenue through securities brokerage, fund management, futures trading, and financial leasing services. The company leverages its established presence in Shanghai, a major global financial hub, to serve both institutional and retail clients across China. Its business model is inherently cyclical, heavily dependent on capital market activity, interest rate environments, and broader economic conditions influencing investment and leasing demand. As a mid-sized player in China's competitive and highly regulated financial sector, the company competes with larger state-owned enterprises and more specialized firms. Its market position is that of a regional financial services provider, utilizing its long operating history since 1952 to build client relationships, though it lacks the scale and national footprint of the industry's dominant leaders.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.27 billion with net income of CNY 365 million, translating to a net profit margin of approximately 16.1%. This indicates reasonable profitability within the competitive financial services sector. The substantial operating cash flow of CNY 7.01 billion significantly exceeds net income, which is common for financial firms due to the non-cash nature of many balance sheet movements and client money flows.

Earnings Power And Capital Efficiency

Diluted EPS stands at CNY 0.34, reflecting the earnings power generated for its shareholder base. The company demonstrates significant cash generation from operations, which is critical for funding its lending and leasing activities. Capital expenditures are modest at negative CNY 83.7 million, typical for a services-oriented firm that does not require heavy investment in physical assets.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 12.96 billion. This is offset by total debt of CNY 15.24 billion, which is likely associated with funding its financial leasing and other lending operations. The overall financial structure appears appropriate for a leveraged financial services entity operating with regulatory capital requirements.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.078. This provides a yield based on the current share price and signals a commitment to returning capital, which is a positive indicator for income-focused investors amidst the firm's growth trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17.71 billion, the stock trades at a P/E ratio derived from the provided figures. A beta of 0.762 suggests the stock is less volatile than the broader market, which may reflect its stable, regulated business model and the defensive nature of its financial services conglomerate structure.

Strategic Advantages And Outlook

The firm's strategic advantages include its diversified revenue streams across multiple financial services, reducing reliance on any single business line. Its established presence in Shanghai provides access to a deep pool of clients and capital. The outlook is tied to China's economic growth, regulatory developments in the financial sector, and overall capital market performance, which will dictate future profitability and expansion opportunities.

Sources

Company Annual ReportPublic Financial Disclosures

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