investorscraft@gmail.com

Intrinsic ValueGuosheng Shian Technology Co., Ltd. (603778.SS)

Previous Close$12.89
Intrinsic Value
Upside potential
Previous Close
$12.89

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

Guosheng Shian Technology operates as a specialized urban landscape engineering contractor in China, focusing on the design, planning, and execution of municipal greening projects. The company generates revenue through contracting services for government administrative office greening, urban street and road landscaping, central park development, plains afforestation, and scenic spot enhancement. Its business model integrates seedling cultivation and sales with comprehensive landscape design services, creating a vertically integrated approach to urban environmental projects. Operating within the competitive engineering and construction sector, the company maintains a niche position by specializing in government-backed municipal projects that require both technical expertise and regulatory compliance. The firm's market positioning leverages China's ongoing urbanization initiatives and environmental sustainability policies, though it faces intense competition from larger construction conglomerates and regional specialists. Its headquarters in Beijing provides strategic access to government contracts and municipal development projects throughout China's expanding urban centers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.09 billion for the period but experienced a net loss of CNY 105.5 million, indicating significant profitability challenges. Despite generating positive operating cash flow of CNY 146.7 million, the negative net income suggests margin compression or project cost overruns in its contracting business. The diluted EPS of -0.16 CNY reflects the impact of these operational difficulties on shareholder returns.

Earnings Power And Capital Efficiency

Operating cash flow generation of CNY 146.7 million demonstrates the company's ability to convert project work into cash, though capital expenditures of CNY 95.3 million indicate ongoing investment requirements. The negative net income relative to operating cash flow suggests non-cash charges or working capital movements affecting bottom-line performance. The company's capital efficiency appears challenged given the current loss position.

Balance Sheet And Financial Health

The balance sheet shows moderate financial health with cash and equivalents of CNY 476.2 million against total debt of CNY 257.0 million, providing a comfortable liquidity cushion. The debt level appears manageable relative to the cash position, though the loss-making operations could pressure financial stability if sustained. The current cash position provides operational flexibility during this challenging period.

Growth Trends And Dividend Policy

No dividend distribution occurred during the period, consistent with the company's loss position and need to preserve capital. The current financial performance suggests growth initiatives may be constrained until profitability is restored. The company's future growth likely depends on securing profitable contracts and improving project execution efficiency in China's competitive municipal landscaping market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.52 billion, the market appears to be pricing in recovery potential despite current losses. The beta of 1.697 indicates higher volatility than the market, reflecting sensitivity to economic cycles and government infrastructure spending patterns. Valuation metrics suggest investors are considering turnaround prospects rather than current fundamentals.

Strategic Advantages And Outlook

The company's specialization in municipal greening projects provides exposure to China's urbanization and environmental initiatives. Its integrated model combining design, contracting, and seedling operations offers competitive advantages in project delivery. However, the outlook remains cautious until the company demonstrates improved project profitability and sustainable cash flow generation in a competitive contracting environment.

Sources

Company financial statementsStock exchange disclosuresCompany description from financial data provider

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