investorscraft@gmail.com

Intrinsic ValueShanghai Vital Microtech Co., Ltd. (600641.SS)

Previous Close$18.94
Intrinsic Value
Upside potential
Previous Close
$18.94

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 Wanye Enterprises operates as a specialized residential real estate developer focused on the Shanghai metropolitan market. The company engages in the full lifecycle of property development, from land acquisition and project planning to construction, marketing, and sales of residential properties. Operating within China's highly competitive real estate sector, Wanye leverages its deep local market knowledge and established presence in Shanghai's dynamic property landscape. The company's revenue model primarily derives from the sale of completed residential units, with project timelines spanning multiple years from initial investment to final revenue recognition. As a mid-sized developer in a market dominated by both state-owned enterprises and large private developers, Wanye maintains a focused regional strategy rather than pursuing nationwide expansion. The company's market positioning reflects a specialized approach to residential development, targeting specific consumer segments within Shanghai's diverse housing market while navigating the regulatory environment and cyclical nature of China's property sector.

Revenue Profitability And Efficiency

The company reported revenue of CNY 581 million with net income of CNY 108 million, indicating an 18.5% net profit margin. However, operating cash flow was negative CNY 217 million, suggesting potential timing differences between revenue recognition and cash collection typical in real estate development. Capital expenditures of CNY 91 million reflect ongoing project investments, while the negative operating cash flow may indicate heavy investment phases in development projects.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.12, the company demonstrates modest earnings generation relative to its market capitalization. The significant cash position of CNY 2.99 billion compared to relatively low revenue suggests either recent asset sales or conservative capital deployment. The low debt level of CNY 387 million indicates minimal financial leverage, potentially limiting returns but providing stability in China's volatile property market.

Balance Sheet And Financial Health

The balance sheet appears robust with substantial cash reserves of CNY 2.99 billion significantly exceeding total debt of CNY 387 million, indicating strong liquidity and low financial risk. The minimal debt burden provides flexibility amid China's property market challenges. The company's conservative financial structure suggests preparedness for market volatility and potential acquisition opportunities during industry consolidation periods.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.04325 per share, representing a payout from current earnings. Growth trends appear constrained given the relatively modest revenue base, reflecting the challenging conditions in China's residential property market. The conservative approach to expansion aligns with the sector's current headwinds, focusing on financial stability rather than aggressive growth in the current market environment.

Valuation And Market Expectations

Trading with a market capitalization of CNY 14.7 billion, the company's valuation significantly exceeds its revenue and earnings metrics, potentially reflecting asset values or development land holdings not fully captured in income statements. The low beta of 0.195 suggests investors perceive lower systematic risk compared to the broader market, possibly due to the strong cash position and minimal leverage.

Strategic Advantages And Outlook

The company's primary advantages include its established presence in Shanghai's property market, strong balance sheet with minimal debt, and substantial cash reserves providing operational flexibility. The outlook remains cautious given China's property sector challenges, though the conservative financial approach positions the company to weather market volatility and potentially capitalize on distressed opportunities. Regional focus and financial prudence may provide stability amid sector-wide pressures.

Sources

Company financial statementsShanghai Stock 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