investorscraft@gmail.com

Intrinsic ValueShanghai Eliansy Industry Group Corporation Limited (600836.SS)

Previous Close$0.45
Intrinsic Value
Upside potential
Previous Close
$0.45

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 Eliansy Industry Group Corporation Limited operates a highly diversified business model spanning two distinct sectors: industrial services and healthcare. Its core industrial segment provides green printing services and paper trading, positioning it within China's specialty business services industry. Concurrently, the company has aggressively expanded into medical services, operating an internet hospital focused on chronic disease and cancer rehabilitation, supplying pharmaceuticals, and developing a medical health industrial park. This strategic pivot into healthcare reflects an ambition to capitalize on China's growing domestic demand for medical and elderly care services. The company further diversifies its portfolio through investments in high-growth fields like biomedicine, medical equipment, information technology, artificial intelligence, and new materials, indicating a venture-capital-like approach to future growth. Its market position is that of a smaller, transitioning entity navigating the complexities of moving from a traditional industrial base into the competitive and capital-intensive healthcare and technology sectors.

Revenue Profitability And Efficiency

For FY 2023, the company generated revenue of CNY 516.1 million. However, it reported a significant net loss of CNY -28.8 million, resulting in a diluted EPS of -CNY 0.0429. Operational efficiency was a major concern, as evidenced by a deeply negative operating cash flow of nearly -CNY 980 million, far exceeding the net loss and indicating substantial cash consumption from working capital or other operating activities.

Earnings Power And Capital Efficiency

The company's current earnings power is negative, reflecting the challenges of its business transition and diversification efforts. Capital efficiency appears strained, with capital expenditures of -CNY 10.6 million being overshadowed by the massive outflow from operations. The significant disparity between the net loss and the cash flow from operations suggests underlying issues with profitability and the cash conversion cycle of its businesses.

Balance Sheet And Financial Health

The balance sheet shows a constrained liquidity position with cash and equivalents of CNY 58.6 million against a substantial total debt burden of CNY 524.9 million. This high debt-to-cash ratio, combined with negative cash flows, points to significant financial stress and potential liquidity challenges that require careful management and possibly external financing to address.

Growth Trends And Dividend Policy

Recent performance indicates a company in a challenging growth phase, prioritizing reinvestment and strategic pivots over shareholder returns. Reflecting this focus and its lack of profitability, the company did not pay a dividend in FY 2023. The trends suggest capital is being allocated towards funding its expansion into new healthcare and technology investments rather than generating immediate shareholder income.

Valuation And Market Expectations

With a market capitalization of approximately CNY 299.4 million, the market is valuing the company at a significant discount to its reported revenue, reflecting skepticism about its current profitability and the future success of its strategic investments. The very low beta of 0.134 suggests the stock has low correlation with broader market movements, often characteristic of companies with specific, idiosyncratic risk profiles.

Strategic Advantages And Outlook

The company's strategy hinges on its diversification into China's high-growth healthcare and technology sectors. Its advantages may include an early-mover position in specific niche services like its internet hospital and existing industrial capabilities. The outlook is highly uncertain, contingent on successfully executing its strategic shift, improving operational cash flows, and managing its considerable debt load to achieve sustainable profitability from its new ventures.

Sources

Company Annual ReportPublic Financial Disclosures

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