investorscraft@gmail.com

Intrinsic ValueSuzhou Kelida Building& Decoration Co.,Ltd. (603828.SS)

Previous Close$6.92
Intrinsic Value
Upside potential
Previous Close
$6.92

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

Suzhou Kelida Building & Decoration Co., Ltd. operates as a specialized engineering contractor within China's competitive construction sector, focusing on high-value architectural elements and integrated project delivery. The company generates revenue through the design, production, and installation of curtain wall systems and premium wood products, serving commercial, residential, and institutional clients seeking sophisticated building envelopes. Its service portfolio extends to comprehensive architectural decoration engineering, environmental engineering design, and construction management, positioning Kelida as a solutions provider rather than merely a subcontractor. Operating from its base in Suzhou, a major economic hub, the company leverages regional development activity while competing against larger state-owned enterprises and private firms. Kelida's market position is characterized by its technical expertise in specialized façade systems and interior finishes, catering to projects requiring customized design and precision manufacturing. The firm operates in a fragmented but growing market where differentiation through quality, design capability, and project management efficiency are critical competitive factors.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 2.46 billion for the period, demonstrating significant scale in its specialized construction niche. However, net income of CNY 8.58 million indicates extremely thin margins, reflecting the competitive and cost-sensitive nature of the construction industry. Operating cash flow of CNY 351.6 million significantly exceeded net income, suggesting reasonable cash conversion despite margin pressures.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.01, the company's earnings power appears constrained relative to its revenue base. The substantial difference between operating cash flow and net income indicates non-cash charges affecting profitability. Capital expenditures of CNY -14.8 million suggest minimal investment in property, plant, and equipment, consistent with a project-based business model.

Balance Sheet And Financial Health

The balance sheet shows CNY 357.8 million in cash against total debt of CNY 1.43 billion, indicating leveraged financial positioning common in construction. The debt level reflects the working capital intensive nature of project-based contracting, where advance funding for materials and labor is typically required before client payments.

Growth Trends And Dividend Policy

No dividend distribution occurred during the period, consistent with the company's focus on retaining capital for operational needs and potential growth initiatives. The construction industry's cyclical nature and project-based revenue streams create inherent variability in growth patterns, dependent on economic conditions and contract awards.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.90 billion, the company trades at a significant premium to its net income, reflecting market expectations for future growth or potential margin improvement. The beta of 0.52 suggests lower volatility than the broader market, possibly due to the defensive nature of construction services.

Strategic Advantages And Outlook

The company's specialized expertise in curtain walls and architectural wood products provides differentiation in a competitive market. Its integrated design-build capabilities offer potential advantages in securing complex projects. The outlook depends on China's construction activity levels, urbanization trends, and the company's ability to improve operational efficiency amid cost pressures.

Sources

Company financial reportsShanghai Stock 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