investorscraft@gmail.com

Intrinsic ValueShanghai Guijiu Co.,Ltd. (600696.SS)

Previous Close$2.18
Intrinsic Value
Upside potential
Previous Close
$2.18

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 Guijiu operates as a diversified financial services company in China with four distinct business segments: Financial Technology, Financial Leasing, Industrial Investment, and Bulk Trade. The company provides integrated financial information services and capital solutions to Chinese enterprises, leveraging its Shanghai base to serve the domestic market. Its financial technology segment focuses on digital financial services, while financial leasing offers equipment financing solutions. The industrial investment arm pursues strategic investments in promising sectors, and bulk trade facilitates commodity transactions. This multi-segment approach positions the company across several financial service verticals within China's rapidly evolving financial landscape, though it operates in a highly competitive environment dominated by larger, more established financial institutions. The company's 2019 rebranding from Shanghai Yanshi Enterprise Development reflects its strategic shift toward financial services, though it continues to navigate the challenges of establishing market presence against well-capitalized competitors in China's tightly regulated financial sector.

Revenue Profitability And Efficiency

The company reported revenue of CNY 284.5 million for the period but experienced significant challenges with a net loss of CNY 217.4 million. Operating cash flow was negative at CNY 75.5 million, indicating operational inefficiencies and potential liquidity pressures. The negative EPS of -0.65 reflects substantial value destruction for shareholders during this reporting period.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained as evidenced by the substantial net loss and negative operating cash flow. Capital efficiency metrics are concerning, with the company burning through cash from operations while maintaining minimal capital expenditures of CNY 15.6 million. The negative earnings and cash flow generation suggest fundamental challenges in monetizing the company's business segments effectively.

Balance Sheet And Financial Health

The balance sheet shows limited cash reserves of CNY 18.4 million against total debt of CNY 273.2 million, creating a strained liquidity position. The debt-to-equity structure appears challenging given the company's negative earnings and cash flow generation. Financial health is precarious with current assets insufficient to cover near-term obligations comfortably.

Growth Trends And Dividend Policy

Current performance indicates contraction rather than growth, with negative profitability metrics across all major financial categories. The company maintains a zero dividend policy, consistent with its loss-making position and need to conserve cash. Historical trends suggest the company is undergoing a difficult transition period following its strategic rebranding and business model shift.

Valuation And Market Expectations

With a market capitalization of CNY 2.08 billion, the market appears to be pricing in potential recovery or strategic value beyond current financial metrics. The low beta of 0.361 suggests the stock is less volatile than the broader market, possibly reflecting limited trading interest or investor perception of the company as a special situation investment rather than a growth story.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its diversified exposure to multiple financial service segments within China's growing economy. However, execution challenges and competitive pressures have hampered performance. The outlook remains uncertain pending evidence of operational turnaround, improved cash flow generation, and successful navigation of China's complex financial regulatory environment.

Sources

Company financial statementsStock exchange disclosuresCompany description and financial data provided

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