investorscraft@gmail.com

Intrinsic ValueShang Gong Group Co., Ltd. (600843.SS)

Previous Close$11.11
Intrinsic Value
Upside potential
Previous Close
$11.11

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

Shang Gong Group Co., Ltd. is a prominent industrial machinery manufacturer operating within the global sewing equipment sector. Its core revenue model is derived from the research, development, production, and sale of a comprehensive portfolio of industrial sewing machines and household sewing products. The company serves a diverse client base across apparel manufacturing, automotive upholstery, technical textiles, and aerospace, leveraging a multi-brand strategy to address various market segments and price points. This positions Shang Gong as an integrated solutions provider rather than just a hardware vendor, catering to the entire manufacturing value chain from automated workstations to specialized sewing units. Its extensive brand portfolio, including Dürkopp Adler, PFAFF Industrial, and its proprietary Butterfly and Shanggong labels, allows it to compete across both premium and value-oriented market tiers, enhancing its resilience and geographic reach in a competitive global landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.41 billion for the period but experienced a net loss of CNY -244 million, indicating significant profitability challenges. Operating cash flow remained positive at CNY 125 million, which helped fund operations, though capital expenditures of CNY -115 million suggest ongoing investment in maintaining its industrial capacity.

Earnings Power And Capital Efficiency

Earnings power was severely impacted, with a diluted EPS of CNY -0.35. The negative net income, juxtaposed with the positive operating cash flow, suggests non-cash charges heavily influenced profitability. Capital efficiency appears strained as investments did not translate into positive earnings for the period.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 1.03 billion against total debt of CNY 1.63 billion, providing a moderate liquidity buffer. The debt level is significant relative to its market capitalization, indicating a leveraged financial structure that warrants careful monitoring given the current period's loss.

Growth Trends And Dividend Policy

Recent performance reflects a contraction, with the company reporting a net loss. Despite this, a dividend of CNY 0.05 per share was distributed, suggesting a commitment to shareholder returns, though this policy may be under pressure if profitability does not recover in subsequent periods.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.67 billion, the market is valuing the company at a significant premium to its book value, implying expectations of a future recovery. A beta of 0.77 indicates lower volatility than the broader market, reflecting its established industrial positioning.

Strategic Advantages And Outlook

The company's strategic advantages lie in its diverse brand portfolio and entrenched position in industrial sewing. The outlook remains cautious due to recent losses, but its strong brand equity and global distribution network provide a foundation for potential operational turnaround and long-term stability.

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