investorscraft@gmail.com

Intrinsic ValueShanghai Fudan Forward S&T Co., Ltd (600624.SS)

Previous Close$5.25
Intrinsic Value
Upside potential
Previous Close
$5.25

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 Fudan Forward S&T Co., Ltd operates as a diversified conglomerate with four distinct business segments: software development for export to Japan, pharmaceutical research and manufacturing, real estate development focused on high-tech parks, and power supply products including UPS systems and batteries. This diversified model spreads risk across multiple industries but creates complexity in assessing core competencies. The company's position appears fragmented rather than dominant in any single market, operating as a mid-sized player in China's competitive industrial landscape. Its software export business targets Japanese clients while pharmaceutical operations focus on chemical drugs and traditional Chinese medicines, suggesting a dual approach to healthcare markets. The real estate development of high-tech parks aligns with China's innovation initiatives but faces sector-wide challenges. This conglomerate structure presents both diversification benefits and strategic focus challenges in a rapidly evolving economic environment.

Revenue Profitability And Efficiency

The company reported revenue of CNY 645 million but experienced significant challenges with a net loss of CNY 133 million and negative diluted EPS of CNY -0.20. Operating cash flow was negative at CNY -14 million, indicating fundamental operational difficulties. Capital expenditures of CNY -4.7 million suggest limited investment in growth assets, potentially constraining future revenue expansion and competitive positioning in its diverse business segments.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained as evidenced by the substantial net loss and negative operating cash flow. The company's capital efficiency metrics are concerning, with cash generation insufficient to support operations. The negative cash flow from operations combined with modest capital expenditures indicates either restructuring efforts or financial distress rather than strategic growth investments across its diversified business portfolio.

Balance Sheet And Financial Health

The balance sheet shows CNY 93 million in cash against total debt of CNY 331 million, creating a leveraged position with debt substantially exceeding liquid assets. This debt-to-cash ratio of approximately 3.6:1 indicates potential liquidity constraints. The negative operating cash flow further compounds financial health concerns, suggesting the company may face challenges in meeting debt obligations without additional financing or asset sales.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distribution reflecting preservation of capital. The negative earnings and cash flow trends suggest the company is in a restructuring or turnaround phase rather than pursuing expansion. The absence of dividends aligns with the need to conserve cash amid operational challenges and negative profitability across its business segments.

Valuation And Market Expectations

With a market capitalization of CNY 4.86 billion, the market appears to be valuing the company above its current financial metrics, potentially pricing in recovery prospects or asset value. The beta of 1.33 indicates higher volatility than the market, reflecting investor uncertainty about the company's diversified business model and turnaround potential amid current financial challenges.

Strategic Advantages And Outlook

The company's primary advantage lies in its diversified portfolio across software, pharmaceuticals, real estate, and power products, though this also creates management complexity. The outlook remains challenging given current financial performance, requiring strategic focus on cash generation and debt management. Success will depend on optimizing underperforming segments and potentially divesting non-core assets to improve overall financial stability and operational focus.

Sources

Company financial reportsStock 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