investorscraft@gmail.com

Intrinsic ValueARTS Group Co., Ltd (603017.SS)

Previous Close$11.88
Intrinsic Value
Upside potential
Previous Close
$11.88

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

ARTS Group Co., Ltd. operates as a comprehensive engineering and construction service provider in China, generating revenue through a multi-faceted model encompassing project design, procurement, construction, and operation. The company offers a diverse portfolio of services including engineering design, project supervision, general contracting, and investment and financing solutions, primarily serving the development of office buildings, hotels, cultural and sports facilities, educational institutions, and industrial complexes. Its integrated approach allows it to capture value across the entire project lifecycle, from initial conception to long-term management. Based in the economically vibrant Suzhou region, the company leverages its established presence and full-service capabilities to compete for both public and private sector projects, positioning itself as a regional specialist with a broad service offering within China's competitive infrastructure and real estate development sector.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.33 billion for the period. It achieved a net income of CNY 51.3 million, resulting in a net profit margin of approximately 3.8%. Operating cash flow was robust at CNY 184.7 million, significantly exceeding capital expenditures of CNY 36.3 million, indicating healthy cash generation from core operations relative to its investment needs.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.19. The substantial positive operating cash flow demonstrates strong earnings quality and the company's ability to convert profits into cash. The difference between operating cash flow and capital expenditures highlights efficient capital deployment for sustaining its project-based business model.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 324.3 million. Total debt is reported at CNY 220.7 million. The company maintains a conservative financial structure with a cash balance that exceeds its total debt obligations, suggesting a low-risk financial profile and ample capacity to fund operations and potential growth.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by declaring a dividend of CNY 0.10 per share. This distribution, coupled with its strong operating cash flow generation, indicates a commitment to returning capital to investors while maintaining financial stability for ongoing project execution and potential expansion within its core markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.73 billion, the market values the company at a price-to-earnings multiple derived from its current earnings and share count. A beta of 0.888 suggests the stock has historically exhibited slightly less volatility than the broader market, which may reflect its established business model and regional focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated service model, which provides a one-stop solution for clients and creates multiple revenue streams. Its long-established presence since 1995 in the Suzhou industrial park provides deep regional expertise. The outlook is tied to China's continued investment in infrastructure and commercial real estate development, where its full-service capabilities can be a key differentiator.

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