investorscraft@gmail.com

Intrinsic ValueShanghai Aj Group Co.,Ltd (600643.SS)

Previous Close$4.97
Intrinsic Value
Upside potential
Previous Close
$4.97

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 AJ Group operates as a diversified financial and industrial conglomerate based in China, primarily generating revenue through wealth and asset management services for the domestic financial industry. Its core business model integrates investment management, financial leasing, and private equity services, supplemented by significant operations in real estate development, international trade, and industrial investment. This diversification positions the company across multiple sectors within the Chinese economy, though it remains anchored in financial services. The firm leverages its established presence in Shanghai and its long operating history since 1979 to serve corporate and institutional clients. Its market position is that of a mid-sized, integrated service provider, navigating the competitive landscapes of both finance and real estate development in a complex regulatory environment.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.98 billion for the period but experienced significant challenges with a net loss of CNY 531 million. This negative profitability, reflected in a diluted EPS of -CNY 0.33, indicates substantial pressure on margins and operational efficiency. Despite generating a positive operating cash flow of CNY 1.06 billion, the business model's current economic viability is under question, requiring a thorough analysis of cost structures and revenue sustainability.

Earnings Power And Capital Efficiency

Current earnings power is severely diminished, as evidenced by the substantial net loss. The significant negative capital expenditures of CNY -5.58 billion suggest a period of major divestment or asset sales rather than investment, severely impacting metrics of capital efficiency. This activity, while boosting cash flow in the short term, raises concerns about the company's long-term ability to generate returns on invested capital and sustain its operations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.10 billion against a considerably larger total debt burden of CNY 6.57 billion, indicating a leveraged financial structure. This high debt-to-cash ratio presents a clear liquidity risk and suggests potential financial stress. The company's financial health is a primary concern for stability and its capacity to meet future obligations without restructuring or additional financing.

Growth Trends And Dividend Policy

Recent performance indicates a contraction rather than growth, with a material net loss overshadowing top-line revenue. Despite this financial distress, the company maintained a dividend payment of CNY 0.02 per share. This policy may be aimed at shareholder retention but could be unsustainable given the current negative earnings and cash flow pressures from significant asset divestments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.19 billion, the market valuation appears to be factoring in the company's asset base or potential restructuring value rather than its current earnings power, which is negative. A beta of 0.936 suggests the stock's volatility is closely aligned with the broader market, indicating that investors perceive its risk profile as largely systematic despite its specific financial challenges.

Strategic Advantages And Outlook

The company's primary advantages are its diversified service portfolio and established presence in the Shanghai market. However, the outlook is clouded by high leverage and recent unprofitability. Strategic success is contingent on effectively managing its debt load, stabilizing core operations to return to profitability, and potentially streamlining its diverse business units to improve focus and financial performance.

Sources

Company Financial ReportsShanghai Stock Exchange

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