investorscraft@gmail.com

Intrinsic ValueShanghai Phoenix Enterprise (Group) Co., Ltd. (600679.SS)

Previous Close$13.08
Intrinsic Value
Upside potential
Previous Close
$13.08

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 Phoenix Enterprise operates as a diversified Chinese conglomerate with core operations in bicycle manufacturing and sales, supplemented by significant real estate development and quasi-financial activities. The company maintains a historic position in China's bicycle industry, manufacturing and distributing bicycles domestically while exporting to international markets including Europe, Latin America, and the United States. Its business model combines traditional manufacturing with property development, creating a hybrid revenue stream that leverages both consumer cyclical and real estate sectors. This diversification strategy positions Phoenix to navigate economic cycles while maintaining its legacy brand presence in the competitive leisure products market. The company's market position reflects its transition from a pure bicycle manufacturer to a more complex industrial group, operating in multiple segments that require distinct operational capabilities and market knowledge across different industry verticals.

Revenue Profitability And Efficiency

The company generated CNY 2.19 billion in revenue but reported a net loss of CNY 139 million, indicating significant profitability challenges. Operating cash flow of CNY 212 million suggests some operational efficiency despite the negative bottom line. The negative EPS of -0.27 CNY reflects the overall unprofitability during this period, requiring strategic assessment of cost structures and revenue diversification effectiveness.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the net loss position. The positive operating cash flow relative to capital expenditures of CNY 46 million indicates some capacity for reinvestment, though the overall capital efficiency requires improvement given the negative return on invested capital implied by the financial results.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with CNY 908 million in cash against total debt of CNY 295 million, providing a comfortable cushion. The conservative debt level relative to cash reserves suggests financial stability despite operational challenges, with a net cash position supporting near-term financial flexibility.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend payment of 0.024 CNY per share, indicating management's commitment to shareholder returns. The mixed performance across business segments suggests uneven growth trends, with the real estate and quasi-financial activities potentially offsetting bicycle manufacturing challenges in the current market environment.

Valuation And Market Expectations

With a market capitalization of CNY 5.13 billion and negative earnings, traditional valuation metrics are challenging to apply. The low beta of 0.399 suggests the market views the stock as relatively defensive, possibly due to its diversified operations and strong balance sheet positioning despite current profitability issues.

Strategic Advantages And Outlook

The company's diversified model provides some resilience through economic cycles, though operational execution requires improvement. Strong liquidity and low leverage offer strategic flexibility for restructuring or selective investment. The outlook depends on effectively managing the bicycle manufacturing challenges while optimizing real estate and financial services contributions to overall profitability.

Sources

Company financial reportsStock 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