investorscraft@gmail.com

Intrinsic ValueXiamen ITG Group Corp.,Ltd (600755.SS)

Previous Close$6.99
Intrinsic Value
Upside potential
Previous Close
$6.99

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

Xiamen ITG Group Corp., Ltd. operates as a diversified industrial conglomerate with three core pillars: supply chain management, real estate development, and financial services. Its primary revenue model is built on trading a vast portfolio of commodities, including steel, iron ore, coal, textiles, and agricultural products, leveraging its extensive logistics and warehousing capabilities to facilitate global trade. The company further diversifies its income through the development of urban and industrial park real estate projects and by offering a suite of financial services, notably futures brokerage and asset management. This multi-sector approach positions ITG as a significant integrated service provider within China's industrial distribution sector, catering to both manufacturing and investment clients. Its founding in 1980 provides a long-standing market presence, suggesting established relationships and operational experience in navigating the complex commodities and financial markets, though it also exposes the firm to cyclical demand fluctuations across its diverse business units.

Revenue Profitability And Efficiency

The company generated massive revenue of CNY 354.4 billion, demonstrating immense scale in its trading operations. However, profitability is notably thin, with net income of just CNY 625.7 million, indicating very low margins. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -931.5 million against significant capital expenditures of CNY -1.51 billion.

Earnings Power And Capital Efficiency

Earnings power is currently weak, with diluted EPS of just CNY 0.03. The significant disparity between high revenue and minimal net income points to capital-intensive operations with low returns. The negative operating cash flow further underscores inefficiencies in converting sales into usable cash, pressuring overall capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 8.48 billion against total debt of CNY 12.46 billion, indicating a manageable leverage profile. The company's financial health is supported by its substantial scale, though the negative cash flow from operations is a point of concern for short-term liquidity management and its ability to service obligations.

Growth Trends And Dividend Policy

Despite minimal earnings, the company maintains a shareholder return policy, paying a dividend of CNY 0.33 per share. This payout significantly exceeds its EPS, suggesting it may be funded from reserves or other sources, which is not a sustainable long-term trend if profitability does not improve.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.93 billion, the company trades at a low multiple relative to its enormous revenue, reflecting market skepticism about its profitability and cash flow generation. The beta of 0.78 indicates the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

ITG's key strategic advantage is its highly diversified business model across supply chain, real estate, and finance, which may provide stability. The outlook is contingent on improving operational efficiency and profitability within its capital-intensive trading operations to generate positive cash flow and justify its dividend policy sustainably.

Sources

Company DescriptionProvided Financial Data

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