investorscraft@gmail.com

Intrinsic ValueShanghai Haixin Group Co., Ltd. (600851.SS)

Previous Close$7.71
Intrinsic Value
Upside potential
Previous Close
$7.71

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 Haixin Group operates as a diversified conglomerate with three core business segments: pharmaceuticals, textile and garment manufacturing, and financial services, supplemented by industrial park management. This multi-industry approach provides revenue diversification but exposes the company to varying economic cycles across sectors. Its pharmaceutical division operates within China's heavily regulated healthcare market, while its textile business faces global competitive pressures. The financial services segment offers stability through fee-based income, and industrial park operations provide long-term asset value. Headquartered in Shanghai, the company leverages its established presence in a major economic hub but operates without a dominant market-leading position in any single industry, instead maintaining a regional conglomerate model focused on portfolio management across its diverse holdings.

Revenue Profitability And Efficiency

The company generated CNY 795.9 million in revenue with net income of CNY 150.9 million, reflecting a healthy net profit margin of approximately 19%. Operating cash flow of CNY 77.5 million was sufficient to cover capital expenditures of CNY 29.7 million, indicating adequate operational funding for maintenance investments without requiring external financing for core activities.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.13, the company demonstrates modest earnings generation relative to its share count. The positive operating cash flow exceeding capital expenditures suggests reasonable capital efficiency in its current operations, though the diversified nature of its businesses makes overall return metrics dependent on segment performance variations.

Balance Sheet And Financial Health

The balance sheet appears strong with CNY 489.4 million in cash against minimal total debt of CNY 25.0 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility, with low leverage indicating capacity for strategic investments or weathering economic downturns across its diverse business segments.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy evidenced by a CNY 0.04 per share dividend. While specific growth rates aren't provided, the conglomerate structure suggests growth depends on performance across multiple sectors rather than singular market dynamics, with the dividend representing a payout of approximately 31% of earnings.

Valuation And Market Expectations

Trading at a market capitalization of CNY 5.94 billion, the company's valuation reflects its diversified but non-dominant market positions. The beta of 0.682 indicates lower volatility than the broader market, suggesting investors view it as a relatively stable, though not high-growth, conglomerate investment within the Chinese market.

Strategic Advantages And Outlook

The primary advantage lies in business diversification across non-correlated sectors, providing stability during economic cycles. The strong net cash position offers strategic optionality for acquisitions or segment expansion. However, the conglomerate discount typically applied to such structures may limit valuation upside unless specific segments demonstrate exceptional growth or operational improvements.

Sources

Company description and financial data providedShanghai Stock Exchange filings

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