investorscraft@gmail.com

Intrinsic ValueShanghai Tongda Venture Capital Co., Ltd. (600647.SS)

Previous Close$1.52
Intrinsic Value
Upside potential
Previous Close
$1.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shanghai Tongda Venture Capital operates as a diversified investment holding company with a primary focus on real estate development in China's competitive property market. The company has strategically expanded beyond its traditional real estate roots to encompass a comprehensive portfolio of financial services including equity investments, capital market operations, asset management, and financial non-performing asset disposal. This diversification positions the firm to capitalize on multiple revenue streams while mitigating sector-specific risks. The company leverages its Shanghai base to access one of China's most dynamic economic regions, engaging in industrial investments and agricultural ventures alongside its core financial and property operations. This multifaceted approach demonstrates a strategic pivot from its origins as a fast-food company to a sophisticated investment vehicle navigating China's complex financial and real estate landscapes.

Revenue Profitability And Efficiency

The company generated CNY 110.0 million in revenue with net income of CNY 7.1 million, resulting in a net margin of approximately 6.4%. Operating cash flow of CNY 91.7 million significantly exceeded net income, indicating strong cash conversion efficiency. The modest capital expenditures of CNY -0.6 million suggest a capital-light operational model focused on investment activities rather than heavy asset accumulation.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.0508 reflects modest earnings generation relative to the share count. The substantial operating cash flow of CNY 91.7 million compared to net income of CNY 7.1 million indicates significant non-cash items affecting profitability. The company demonstrates efficient capital deployment with minimal capital expenditure requirements, focusing instead on financial investments and asset management activities.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 463.2 million in cash and equivalents against total debt of CNY 44.9 million, resulting in a robust net cash position. This conservative financial structure provides significant flexibility for investment opportunities. The low debt-to-equity ratio indicates minimal financial leverage and reduced risk exposure in China's volatile real estate market.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings for reinvestment and growth initiatives. This approach aligns with its transformation into an investment holding company focused on capital appreciation rather than income distribution. The strategic shift from fast-food to diversified investments suggests ongoing portfolio optimization rather than traditional operational growth.

Valuation And Market Expectations

With a market capitalization of CNY 211.5 million, the company trades at approximately 1.9 times revenue and 30 times earnings. The exceptionally low beta of 0.006 indicates minimal correlation with broader market movements, suggesting investors view the company as a specialized investment vehicle rather than a traditional real estate developer. This valuation reflects the market's assessment of its unique business model transformation.

Strategic Advantages And Outlook

The company's primary advantage lies in its diversified investment approach across real estate, financial services, and alternative assets. Its strong cash position provides strategic flexibility to capitalize on distressed asset opportunities, particularly in China's challenging real estate environment. The transformation from a traditional business model to an investment holding company positions it to benefit from market dislocations while maintaining financial stability through conservative leverage.

Sources

Company financial statementsStock exchange disclosuresCompany description data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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