investorscraft@gmail.com

Intrinsic ValueShanghai Tongji Science&Technology Industrial Co.,Ltd (600846.SS)

Previous Close$13.04
Intrinsic Value
Upside potential
Previous Close
$13.04

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 Tongji Science & Technology Industrial Co., Ltd. operates as a specialized urban development and infrastructure management company within China's competitive engineering and construction sector. The company generates revenue through a diversified portfolio that includes the construction and operation of science and technology parks, providing essential engineering consulting services, environmental technology solutions, and comprehensive project management for construction developments. This integrated approach allows the company to capture value across multiple stages of the urban development lifecycle, from initial planning and design to long-term facility management. Its strategic positioning leverages the growing demand for sophisticated industrial and technological infrastructure in China's major urban centers, particularly benefiting from its established presence in Shanghai. The company maintains a niche market position by focusing on science park ecosystems, which differentiates it from general construction firms and creates recurring revenue streams through operational management contracts alongside traditional project-based income.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.17 billion with net income of CNY 406 million, achieving a net profit margin of approximately 9.7%. Operating cash flow of CNY 524 million significantly exceeded capital expenditures of CNY 19 million, indicating strong cash generation from core operations relative to maintenance investment requirements.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.65, the company demonstrates solid earnings capacity. The substantial operating cash flow of CNY 524 million compared to modest capital expenditures suggests efficient capital deployment and strong conversion of accounting profits into actual cash returns, supporting ongoing operational flexibility.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with CNY 2.47 billion in cash against total debt of CNY 2.34 billion, indicating a conservative financial structure. The company maintains nearly equal cash and debt levels, providing financial stability while preserving capacity for strategic investments when opportunities arise.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.20, representing a payout ratio of approximately 31% based on current EPS. This balanced policy supports income distribution while retaining sufficient earnings for reinvestment in urban development projects and technology park expansions.

Valuation And Market Expectations

Trading at a market capitalization of CNY 8.28 billion, the company carries a P/E ratio of approximately 20.4 based on current earnings. The exceptionally low beta of 0.052 suggests the market perceives the stock as having minimal correlation with broader market movements, possibly reflecting its niche specialization and stable business model.

Strategic Advantages And Outlook

The company benefits from its established presence in Shanghai's development ecosystem and specialized focus on science parks, which aligns with China's technological advancement priorities. Its integrated service model provides competitive advantages in securing comprehensive urban development projects, though it remains exposed to cyclical construction and real estate market conditions.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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