investorscraft@gmail.com

Intrinsic ValueShanghai Dragon Corporation (600630.SS)

Previous Close$9.19
Intrinsic Value
Upside potential
Previous Close
$9.19

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 Dragon Corporation operates as a diversified textile enterprise within China's consumer cyclical sector. Its core revenue model integrates manufacturing across knitting, home textiles, and apparel with downstream activities in international trade and e-commerce. The company leverages its integrated supply chain to serve both domestic and export markets, while its haute couture and professional services segments suggest a focus on higher-margin, specialized offerings. This multi-faceted approach positions it within a competitive landscape where scale, vertical integration, and channel diversification are critical. Its base in Shanghai, a major commercial hub, provides strategic advantages in logistics and market access. The company's operations reflect the broader trends and challenges of the Chinese textile industry, including global demand fluctuations and intense competition.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.77 billion with a net income of CNY 40.0 million, indicating a net profit margin of approximately 2.3%. Operating cash flow was robust at CNY 203.9 million, significantly exceeding net income and capital expenditures of CNY 11.2 million, demonstrating strong cash conversion from its operations.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.09. The substantial operating cash flow, which is over five times the net income, highlights effective working capital management and strong underlying earnings power relative to reported profitability, supporting reinvestment and financial flexibility.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of CNY 483.3 million significantly outweighing total debt of CNY 208.9 million. This low leverage and high cash balance provide a solid foundation for navigating industry cycles and pursuing opportunities.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.038. The relationship between its operating cash flow, modest capital expenditures, and dividend suggests capacity for consistent returns while funding its capital needs.

Valuation And Market Expectations

With a market capitalization of CNY 3.63 billion, the stock trades at a P/E ratio of approximately 91 based on trailing net income, which is high and may reflect market expectations for future earnings growth or a premium for its net cash position and stable operations.

Strategic Advantages And Outlook

The company's strategic advantages include its integrated business model, strong liquidity, and low debt, providing resilience. The outlook will depend on its ability to navigate competitive pressures in the global textile market and effectively deploy its solid financial resources to drive growth and profitability.

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