investorscraft@gmail.com

Intrinsic ValueLiaoning Shenhua Holdings Co.,Ltd (600653.SS)

Previous Close$1.91
Intrinsic Value
Upside potential
Previous Close
$1.91

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

Liaoning Shenhua Holdings operates a highly diversified portfolio primarily anchored in China's automotive retail sector, where it generates core revenue through the sale of BMW and other brand vehicles alongside comprehensive after-market services. The company extends its business model into renewable energy with operational wind and photovoltaic power projects, while maintaining significant exposure to real estate through office and factory building management and development services. Its market position is further diversified through financial leasing, online travel platforms, vocational education, and industrial supply operations, creating a complex conglomerate structure. This multi-sector approach positions the company across several cyclical industries, with its automotive dealership segment placing it within the competitive Chinese auto retail market where brand partnerships and service capabilities are critical differentiators. The company's strategic shift reflected in its 2020 rebranding from Shanghai to Liaoning Shenhua indicates evolving regional focus and business priorities within China's dynamic economic landscape.

Revenue Profitability And Efficiency

The company generated CNY 4.19 billion in revenue with modest net income of CNY 38.6 million, reflecting thin margins in its diversified operations. Operating cash flow of CNY 73.8 million exceeded net income, indicating reasonable cash conversion, though capital expenditures of CNY -50.3 million suggest limited investment in growth assets relative to operational scale.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.0198 demonstrates minimal earnings power relative to the substantial share count. The modest operating cash flow generation relative to the company's asset base and market capitalization indicates constrained capital efficiency across its diversified business segments, with returns likely diluted by the conglomerate structure.

Balance Sheet And Financial Health

The balance sheet shows CNY 383 million in cash against total debt of CNY 1.32 billion, indicating moderate leverage. The debt level appears manageable given the company's operational scale, though the liquidity position provides limited buffer for the capital-intensive nature of its automotive and real estate segments.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, retaining all earnings for operational needs or potential reinvestment. Growth trends are challenging to assess from single-period data, though the limited capital expenditure suggests a focus on maintaining existing operations rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of CNY 4.54 billion, the company trades at approximately 1.08 times revenue and a high earnings multiple, reflecting market expectations for improved profitability or growth from its diversified portfolio. The low beta of 0.206 suggests the stock is perceived as relatively defensive despite its cyclical exposures.

Strategic Advantages And Outlook

The company's primary advantage lies in its BMW dealership partnership and diversified revenue streams across multiple sectors, providing some insulation against industry-specific downturns. The outlook depends on execution across its complex business portfolio, particularly in leveraging its automotive franchise and developing its renewable energy investments within China's evolving regulatory environment.

Sources

Company description and financial data providedShanghai Stock Exchange filingsCompany annual reports

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