investorscraft@gmail.com

Intrinsic ValueShanghai Greencourt Investment Group Co., Ltd. (600695.SS)

Previous Close$0.51
Intrinsic Value
Upside potential
Previous Close
$0.51

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shanghai Greencourt Investment Group operates as a diversified financial services firm, having pivoted from its origins in packaged foods. The company's core revenue model is built on providing real estate investment management, asset management, and investment banking services, including financial consulting, M&A advisory, and asset securitization. It engages in both equity and debt investments, leveraging its established presence in Shanghai to serve clients across China and internationally. This strategic repositioning into finance represents a significant transformation from its historical consumer defensive sector roots. The firm's market position is that of a niche player in China's competitive financial services landscape, focusing on specialized advisory and investment management rather than scale. Its ability to navigate regulatory environments and source deals is critical to its differentiated offering in a market dominated by larger, state-owned institutions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 97.7 million with a robust net income of CNY 22.0 million, indicating strong profitability margins. Operating cash flow of CNY 21.4 million significantly exceeded capital expenditures, demonstrating efficient cash generation from core operations relative to its investment needs.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.0305, reflecting the earnings power distributed across its share base. The substantial cash balance relative to its modest revenue base suggests capital is not being fully deployed into revenue-generating activities, indicating potential inefficiency or a strategic liquidity buffer.

Balance Sheet And Financial Health

Financial health appears strong with a large cash and equivalents position of CNY 203.5 million against a minimal total debt of CNY 9.0 million. This results in a net cash position, providing significant financial flexibility and a very low risk of insolvency.

Growth Trends And Dividend Policy

The company exhibited a shareholder-friendly policy, distributing a dividend of CNY 0.23 per share. The relationship between its earnings, cash flow, and dividend payout suggests a commitment to returning capital, though the underlying growth trajectory of its new financial services business remains to be fully established.

Valuation And Market Expectations

A beta of 0.42 suggests the stock is perceived as less volatile than the broader market. The provided market capitalization of zero is likely an error in the source data, making a meaningful valuation assessment impossible with the available information.

Strategic Advantages And Outlook

The firm's primary advantage is its transformed business model and strong, unleveraged balance sheet. The outlook hinges on its ability to successfully scale its financial services operations and deploy its significant cash reserves into higher-return investments to drive future growth and shareholder value.

Sources

Company DescriptionProvided Financial Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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