investorscraft@gmail.com

Intrinsic ValueShanghai Shimao Co., Ltd. (600823.SS)

Previous Close$0.43
Intrinsic Value
Upside potential
Previous Close
$0.43

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shanghai Shimao operates as a commercial real estate developer in China, focusing on the development, operation, and sale of both residential and commercial properties. The company's core revenue model involves property development sales complemented by long-term income streams from operating and managing commercial complexes. Operating within China's highly competitive real estate sector, Shanghai Shimao maintains a regional focus with its headquarters and primary operations based in Shanghai, positioning itself as a significant player in one of China's key metropolitan markets. The company's diversified approach across residential and commercial segments provides some revenue stability, though it operates in a challenging environment characterized by regulatory pressures and market volatility. Its established presence since 1994 lends historical market credibility, though current financial performance reflects the broader industry headwinds affecting Chinese property developers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.55 billion for FY2023, but suffered a substantial net loss of CNY -8.99 billion, indicating severe profitability challenges. Operating cash flow was negative at CNY -385.7 million, while capital expenditures remained minimal at CNY -12.1 million, reflecting constrained investment capacity amid financial distress.

Earnings Power And Capital Efficiency

Shanghai Shimao's diluted EPS of CNY -2.40 demonstrates significant earnings deterioration. The negative operating cash flow combined with minimal capital expenditures suggests limited operational efficiency and constrained ability to generate returns on invested capital in the current market environment.

Balance Sheet And Financial Health

The company maintains CNY 2.36 billion in cash and equivalents against substantial total debt of CNY 28.21 billion, indicating severe leverage concerns. This debt-to-cash ratio highlights significant financial stress and potential liquidity challenges within China's troubled property sector.

Growth Trends And Dividend Policy

With negative earnings and cash flow, the company suspended dividend payments entirely. The financial metrics reflect contraction rather than growth, consistent with the broader challenges facing China's real estate development sector during this period of market adjustment and regulatory tightening.

Valuation And Market Expectations

Trading with a market capitalization of CNY 1.61 billion, the company's valuation reflects market skepticism about recovery prospects. The beta of 0.831 suggests moderate volatility relative to the market, though this may understate the sector-specific risks facing Chinese property developers.

Strategic Advantages And Outlook

The company's established presence in Shanghai provides some regional market knowledge advantage, but the outlook remains challenging given sector-wide pressures. Success will depend on navigating China's property market restructuring, debt management, and potential government support measures for the industry.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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