investorscraft@gmail.com

Intrinsic ValueShanghai Trendzone Construction Decoration Group Co.,Ltd. (603030.SS)

Previous Close$2.87
Intrinsic Value
Upside potential
Previous Close
$2.87

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 Trendzone Construction Decoration Group operates as a comprehensive interior decoration service provider in China's competitive construction sector. The company generates revenue through full-service housing decoration solutions, including custom hardcover installations, luxury residential projects, and commercial property renovations. Its service portfolio encompasses public building design, hotel refurbishment, office space decoration, and club facility upgrades, complemented by in-house furniture production and soft assembly decoration services. Operating since 1998 and headquartered in Shanghai, the company leverages its established presence in China's major metropolitan areas to serve both residential and commercial clients. The firm positions itself as an integrated service provider in the fragmented decoration market, competing through vertical integration that includes design, construction, and furniture manufacturing capabilities. This approach allows Trendzone to control quality across the decoration value chain while targeting mid-to-high-end market segments seeking turnkey solutions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 782 million for the period but experienced significant operational challenges, with a net loss of CNY 110 million. Negative operating cash flow of CNY 236 million indicates substantial working capital requirements or collection issues within project cycles. The diluted EPS of -CNY 0.0836 reflects the profitability pressures facing the business in the current market environment.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as negative net income and operating cash flow suggest operational inefficiencies or market headwinds. The capital expenditure of CNY 7.3 million relative to revenue indicates limited investment in capacity expansion, potentially focusing on maintaining existing operations rather than growth initiatives during this challenging period.

Balance Sheet And Financial Health

The balance sheet shows CNY 124 million in cash against total debt of CNY 290 million, indicating moderate leverage but potential liquidity concerns given negative cash flow generation. The debt-to-equity structure requires careful monitoring, particularly as operating cash outflows may pressure the company's ability to service obligations without additional financing.

Growth Trends And Dividend Policy

Current financial performance reflects contraction rather than growth, with no dividend distribution consistent with the loss-making position. The company's focus appears to be on stabilizing operations rather than expansion, with market conditions in China's property and construction sectors likely influencing this conservative approach to capital allocation.

Valuation And Market Expectations

With a market capitalization of CNY 4.06 billion, the market appears to be valuing the company above its current financial performance, potentially anticipating recovery or assigning value to its established market position. The low beta of 0.283 suggests the stock is less volatile than the broader market, possibly reflecting investor perception of stability despite current challenges.

Strategic Advantages And Outlook

The company's integrated service model and long-established presence provide competitive advantages in project execution and client relationships. However, the outlook remains cautious given current financial performance, with success dependent on market recovery in China's construction sector and improved operational efficiency to return to profitability.

Sources

Company financial reportsStock exchange disclosures

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