investorscraft@gmail.com

Intrinsic ValueShanghai Shenda Co., Ltd (600626.SS)

Previous Close$4.92
Intrinsic Value
Upside potential
Previous Close
$4.92

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 Shenda Co., Ltd. operates as a diversified industrial enterprise with a core focus on the automotive supply chain, primarily manufacturing and trading interior components such as floor carpets, acoustic parts, seat fabrics, and safety belts. The company leverages its integrated capabilities in research, production, and quality control to serve the automotive sector, while also maintaining operations in textile import/export, real estate, and specialized materials like architectural membranes. This multi-segment approach positions it within the competitive Chinese manufacturing landscape, where it must balance its traditional textile roots with the higher-value automotive segment. Its market position is that of a domestic supplier, deeply embedded in China's vast industrial ecosystem but facing intense competition from both local and international parts manufacturers, requiring continuous innovation and cost efficiency to maintain relevance.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 11.8 billion, demonstrating significant scale in its operations. However, net income was a modest CNY 57.6 million, indicating very thin profit margins. This suggests high operating costs or competitive pricing pressures within its core businesses, highlighting inefficiencies in converting top-line growth into bottom-line profitability.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.044 reflects minimal earnings power relative to the share count. The company generated a healthy operating cash flow of CNY 754.9 million, which significantly exceeded its capital expenditures of CNY 254.4 million, indicating an ability to self-fund its investments and potentially reduce reliance on external financing.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 1.91 billion. This is offset by total debt of CNY 3.21 billion, indicating a leveraged but manageable financial structure. The solid cash balance provides a buffer for meeting obligations and funding strategic initiatives.

Growth Trends And Dividend Policy

The company did not pay a dividend, signaling a retention of all earnings to reinvest in the business. This strategy is typical for firms prioritizing operational growth or stability over immediate shareholder returns, focusing capital on expanding its automotive parts and real estate segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.9 billion, the market values the company at a significant discount to its annual revenue. This low multiple suggests investor skepticism about future growth prospects or profitability improvements, pricing in the challenges of its competitive, low-margin industries.

Strategic Advantages And Outlook

Its strategic advantage lies in its diversified industrial base and integrated automotive supply capabilities within China's massive market. The outlook depends on its ability to improve operational efficiency, grow higher-margin segments, and navigate cyclical demand in both automotive and real estate, which are sensitive to broader economic conditions.

Sources

Company DescriptionFinancial Data Provided

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