investorscraft@gmail.com

Intrinsic ValueJangho Group Co., Ltd. (601886.SS)

Previous Close$9.61
Intrinsic Value
Upside potential
Previous Close
$9.61

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

Jangho Group operates as a diversified industrial conglomerate with a core focus on curtain wall manufacturing and engineering construction services across Greater China and international markets. The company has strategically expanded beyond its foundational construction business into complementary sectors including interior decoration, ophthalmology treatment services, third-party inspections, and community hospital operations. This diversification strategy leverages the company's established brand recognition and operational expertise across multiple service verticals. Under brands such as Jangho, Sundart, Gang Yuan, Steve Leung Designers, and Vision, the group maintains a multifaceted market presence that combines industrial manufacturing with healthcare and design services. This integrated approach positions Jangho as a unique player bridging construction engineering with specialized service offerings, creating cross-selling opportunities while mitigating sector-specific cyclical risks through its diversified revenue streams.

Revenue Profitability And Efficiency

The company generated CNY 22.4 billion in revenue with net income of CNY 637.7 million, reflecting a net margin of approximately 2.8%. Operating cash flow of CNY 1.6 billion significantly exceeded capital expenditures of CNY 454 million, indicating strong cash conversion from operations. The modest profitability margin suggests competitive market conditions in the construction sector, though the positive operating cash flow demonstrates effective working capital management.

Earnings Power And Capital Efficiency

Jangho delivered diluted EPS of CNY 0.56, supported by operational scale across its diversified business segments. The company maintains substantial cash generation capabilities with operating cash flow covering capital investment requirements by more than three times. This earnings power supports ongoing investments in both traditional construction services and newer healthcare and design ventures, though margins remain compressed in the competitive engineering sector.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with CNY 5.35 billion in cash and equivalents against total debt of CNY 2.29 billion, indicating a conservative financial structure. The net cash position provides significant financial flexibility for operational needs and strategic investments. The low debt-to-cash ratio underscores a prudent financial management approach despite the capital-intensive nature of the construction and healthcare sectors.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.55, representing a substantial payout relative to earnings. This dividend policy indicates management's confidence in sustainable cash generation despite the cyclical nature of construction markets. The diversified business model supports growth across multiple sectors, though revenue concentration remains in traditional engineering services.

Valuation And Market Expectations

With a market capitalization of CNY 8.46 billion, the company trades at approximately 13.3 times earnings and 0.38 times revenue. The low beta of 0.369 suggests the stock exhibits lower volatility than the broader market, reflecting investor perception of stable but modest growth prospects. The valuation multiples indicate market expectations for steady rather than explosive growth.

Strategic Advantages And Outlook

Jangho's strategic advantage lies in its diversified business model that spans construction, healthcare, and design services, providing revenue stability across economic cycles. The strong balance sheet with net cash position enables strategic flexibility for organic growth and potential acquisitions. The company's established brand portfolio and geographic presence across Greater China provide a solid foundation for continued operation, though margin pressures in competitive construction markets remain a challenge.

Sources

Company financial reportsStock exchange disclosuresPublic company 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