investorscraft@gmail.com

Intrinsic ValueShanghai New Huang Pu Industrial Group Co., Ltd. (600638.SS)

Previous Close$7.49
Intrinsic Value
Upside potential
Previous Close
$7.49

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 New Huang Pu Industrial Group operates as a diversified real estate developer and industrial conglomerate based in Shanghai, China. Its core revenue model integrates property development, sales, and long-term leasing across commercial offices, residential projects, and industrial parks, supplemented by a strategic focus on urban renewal through old neighborhood renovations. The company further diversifies its income streams with ancillary businesses including property management, real estate consulting, construction decoration, and retail operations through department stores, alongside sales of building materials and auto parts. This multifaceted approach positions it within the competitive Chinese real estate sector, leveraging its established presence in Shanghai's dynamic market while navigating broader industry headwinds through operational diversification and integrated service offerings.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.19 billion with a net income of CNY 81.7 million, reflecting a narrow net margin of approximately 2.6%. Operating cash flow was positive at CNY 15.4 million, though significantly lower than net income, indicating potential working capital pressures or timing differences in cash collection from real estate sales and projects.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.12, demonstrating modest earnings power relative to its market capitalization. Capital expenditures of negative CNY 54.6 million suggest net divestments or disposals of fixed assets, which may indicate a strategic shift or effort to improve liquidity rather than aggressive expansion in the current real estate cycle.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 5.76 billion, substantially covering total debt of CNY 3.54 billion. This conservative leverage ratio provides a buffer against sector volatility, though the high cash balance may also suggest limited immediate reinvestment opportunities or a cautious capital allocation strategy.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.037 per share, indicating a commitment to shareholder returns despite a challenging operating environment. Growth trends appear muted, reflective of the broader pressures in China's real estate market, with the focus likely on stability and capital preservation rather than aggressive top-line expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.03 billion, the stock trades at a price-to-earnings multiple derived from its modest earnings, suggesting market expectations are tempered. A beta of 0.982 indicates stock performance closely aligned with broader market movements, factoring in sector-specific risks.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified business model, strong Shanghai presence, and solid liquidity. The outlook remains cautious due to ongoing real estate sector adjustments in China, though its financial health provides resilience to navigate near-term challenges and selectively pursue opportunities in urban redevelopment and property management.

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