investorscraft@gmail.com

Intrinsic ValueShanghai Sanmao Enterprise (Group) Co., Ltd. (600689.SS)

Previous Close$13.64
Intrinsic Value
Upside potential
Previous Close
$13.64

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 Sanmao Enterprise operates as a diversified conglomerate with core operations spanning apparel manufacturing, real estate development, and technology services. The company imports and distributes business apparel, wool fabrics, and auto parts while maintaining significant real estate investments through property development, leasing, and management. Its diversified portfolio extends to network information technology products and security equipment services, including monitoring systems and access control installation. This multi-sector approach positions Shanghai Sanmao as a niche player in China's consumer cyclical sector, leveraging its Shanghai base to serve domestic and international markets. The company's historical roots in textiles have evolved into a broader enterprise model that balances traditional manufacturing with modern service offerings, creating a hybrid business structure that mitigates sector-specific risks while maintaining exposure to China's evolving consumer and industrial markets.

Revenue Profitability And Efficiency

The company generated CNY 1.20 billion in revenue with modest net income of CNY 18.45 million, reflecting thin margins in its diversified operations. Negative operating cash flow of CNY 52.74 million contrasts with minimal capital expenditures, suggesting potential working capital challenges or timing differences in cash collection. The low capital intensity indicates asset-light operations across certain business segments.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.09 demonstrates limited earnings power relative to the company's revenue base. The minimal capital expenditure requirement suggests existing operations require little reinvestment, though negative operating cash flow raises questions about sustainable cash generation. The company's diversified model may create operational complexity that impacts capital allocation efficiency.

Balance Sheet And Financial Health

The balance sheet appears conservative with CNY 122.72 million in cash against minimal total debt of CNY 2.58 million, indicating strong liquidity and low financial leverage. This conservative financial structure provides flexibility but may suggest underutilization of balance sheet capacity for growth initiatives. The cash position substantially exceeds outstanding debt obligations.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy with CNY 0.015 per share, representing a payout from limited earnings. Current financial metrics do not indicate aggressive growth, with the diversified business model potentially stabilizing performance across economic cycles. The dividend provides shareholder returns while preserving capital for operational needs.

Valuation And Market Expectations

Trading at a market capitalization of CNY 2.54 billion, the company's valuation reflects its small-cap status and diversified but low-margin business model. The beta of 0.23 indicates low volatility relative to the market, suggesting investors view it as a defensive holding. The valuation likely incorporates expectations for stable rather than explosive growth.

Strategic Advantages And Outlook

The company's main advantages include geographic positioning in Shanghai, diversified revenue streams, and a conservative balance sheet. However, operational challenges are evident in negative cash flow and thin margins. The outlook depends on improving operational efficiency across business segments and potentially rationalizing the diversified portfolio to focus on higher-margin activities.

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