investorscraft@gmail.com

Intrinsic ValueDanyang SYNGEN Intelligent Technology Co., Ltd. (603007.SS)

Previous Close$5.69
Intrinsic Value
Upside potential
Previous Close
$5.69

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

Flower King Eco-Engineering Inc. operates as a specialized ecological engineering construction firm in China, focusing on sustainable landscape development and environmental enhancement projects. The company generates revenue through comprehensive service offerings including landscape planning and design, municipal park development, residential and commercial district scenic design, and ecological environmental protection initiatives. Its business model integrates planning, design, and construction services for various projects including theme parks, leisure resorts, and community developments, positioning it within the growing green infrastructure sector. The company serves both public sector municipal projects and private development clients, leveraging China's increasing emphasis on environmental sustainability and urban beautification. Flower King competes in a fragmented market by offering integrated ecological solutions rather than standalone construction services, though it faces significant competition from larger construction firms and specialized environmental companies. Its market position is regional rather than national, with operations concentrated around its Danyang headquarters and surrounding provinces.

Revenue Profitability And Efficiency

The company reported revenue of CNY 91.6 million with a substantial net loss of CNY 813.3 million, indicating severe profitability challenges. Negative operating cash flow of CNY 30.4 million and capital expenditures of CNY 19.0 million suggest operational inefficiencies and potential liquidity constraints. The significant disparity between revenue and losses points to either project cost overruns, impairment charges, or fundamental business model issues.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 0.81 reflects weak earnings power and poor capital allocation. Negative operating cash flow combined with capital expenditures indicates the business is consuming rather than generating cash. The substantial losses relative to revenue suggest either operational inefficiencies, high fixed costs, or potential asset write-downs affecting current period performance.

Balance Sheet And Financial Health

The company maintains CNY 469.0 million in cash against modest total debt of CNY 35.0 million, providing some liquidity buffer. However, the significant operating losses and negative cash flow raise concerns about long-term financial sustainability despite the current cash position. The balance sheet structure appears strained given the substantial equity erosion from accumulated losses.

Growth Trends And Dividend Policy

No dividend payments indicate capital preservation priorities amid financial challenges. The current financial performance suggests contraction rather than growth, with the company likely focusing on operational restructuring. Market conditions in China's construction and ecological engineering sector may be affecting project pipelines and profitability across the industry.

Valuation And Market Expectations

With a market capitalization of CNY 4.05 billion, the valuation appears disconnected from fundamental financial performance, potentially reflecting speculative expectations or asset value considerations. The low beta of 0.461 suggests the stock exhibits less volatility than the broader market, though this may not fully capture the company's specific risk profile given its financial condition.

Strategic Advantages And Outlook

The company's specialization in ecological engineering aligns with China's environmental sustainability initiatives, providing potential long-term demand drivers. However, current financial distress requires significant operational turnaround and possibly strategic restructuring. Success depends on improving project profitability, managing costs effectively, and securing financially viable contracts in a competitive market environment.

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