investorscraft@gmail.com

Intrinsic ValueShanghai Industrial Development Co.,Ltd (600748.SS)

Previous Close$5.57
Intrinsic Value
Upside potential
Previous Close
$5.57

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 Industrial Development Co., Ltd. is a prominent real estate developer operating primarily within China's dynamic property market. The company's core revenue model is centered on the investment, development, and subsequent sale of both residential and commercial properties. Its operations extend beyond pure development to include value-added services such as real estate management and commercial services, creating a more diversified income stream. The firm maintains a significant geographical footprint, with key projects concentrated in major economic hubs like Shanghai and Hangzhou, as well as numerous other tier-one and tier-two cities including Suzhou, Chengdu, and Chongqing. This strategic presence in high-growth urban centers positions it to capitalize on ongoing urbanization trends and regional economic development. Its market position is that of an established, regionally focused player navigating the complexities and cyclical nature of the Chinese real estate sector, which is characterized by intense competition and regulatory oversight.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.49 billion for the period. However, profitability was severely challenged, with a net loss of CNY -291.3 million and a diluted EPS of -CNY 0.16. Operational efficiency appears strained, as evidenced by a significantly negative operating cash flow of CNY -1.28 billion, indicating substantial cash outflows from core business activities.

Earnings Power And Capital Efficiency

Current earnings power is negative, reflecting the difficult operating environment within the Chinese real estate sector. Capital expenditure was minimal at CNY -2.87 million, suggesting a highly constrained investment strategy focused on preservation rather than aggressive expansion, which is consistent with the challenging market conditions and the company's negative cash generation.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 4.14 billion, providing some short-term liquidity. However, this is overshadowed by a substantial total debt burden of CNY 12.07 billion. This high leverage ratio raises significant concerns about financial health and the company's ability to service its obligations amidst ongoing operational cash burn.

Growth Trends And Dividend Policy

Recent financial trends indicate contraction and stress rather than growth, with the company reporting a net loss. Despite this negative profitability, a dividend of CNY 0.02 per share was distributed, which may signal a commitment to shareholders or be a function of a predetermined policy, though it is not supported by current earnings.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.25 billion, the market is valuing the company at a significant discount to its reported revenue, reflecting deeply pessimistic expectations. A beta of 0.831 indicates the stock is perceived as slightly less volatile than the broader market, yet it is still exposed to systemic risks within the property sector.

Strategic Advantages And Outlook

The company's primary strategic advantage is its established portfolio and presence in key Chinese cities. The outlook remains highly uncertain, contingent on a recovery in China's property market, regulatory developments, and the firm's ability to manage its considerable debt load while navigating a prolonged sector downturn.

Sources

Company Annual ReportShanghai Stock Exchange Filings

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