investorscraft@gmail.com

Intrinsic ValueShanghai CDXJ Digital Technology Co., Ltd. (603887.SS)

Previous Close$15.62
Intrinsic Value
Upside potential
Previous Close
$15.62

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 CDXJ Digital Technology operates as a specialized engineering services provider in China's construction sector, focusing on critical underground infrastructure projects. The company generates revenue through foundation pit protection and pile foundation engineering services for diverse sectors including real estate development, industrial facilities, municipal infrastructure, and public buildings. Its core expertise lies in creating stable underground spaces, which positions it as a niche player in geotechnical engineering. Recently, CDXJ has strategically expanded into the data center business, leveraging its underground construction capabilities to serve the growing digital infrastructure market. This diversification represents a forward-looking adaptation to technological trends while maintaining its established engineering foundation. The company operates in a competitive market where technical specialization and project execution capabilities determine market positioning, serving both public and private sector clients across China's rapidly urbanizing landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.62 billion for the period but experienced significant challenges with a net loss of CNY 344.8 million. This negative profitability reflects operational pressures in the competitive engineering sector. Operating cash flow remained positive at CNY 295.5 million, indicating some underlying operational efficiency despite the overall loss position. The substantial capital expenditures of CNY 1.11 billion suggest ongoing investment in business expansion or modernization efforts.

Earnings Power And Capital Efficiency

CDXJ's earnings power appears constrained with a diluted EPS of -0.7, indicating weak current profitability. The negative earnings reflect challenges in converting revenue into bottom-line results. The company's capital efficiency metrics are under pressure given the significant capital expenditure outlay relative to operating cash flow generation. The data center business expansion likely contributes to both the capital intensity and current earnings drag.

Balance Sheet And Financial Health

The balance sheet shows CNY 666 million in cash against total debt of CNY 2.03 billion, indicating moderate liquidity but significant leverage. The debt-to-cash ratio suggests the company relies on borrowing to fund operations and expansion. The negative net income position may challenge debt servicing capacity if sustained, though the positive operating cash flow provides some financial flexibility for near-term obligations.

Growth Trends And Dividend Policy

Current growth trends appear mixed with revenue generation but negative profitability. The company maintains a conservative dividend policy with no distributions, preserving capital for business development and debt management. The strategic pivot into data center services represents a growth initiative, though the capital-intensive nature of this expansion has impacted current financial performance. The company appears focused on reinvestment rather than shareholder returns at this stage.

Valuation And Market Expectations

With a market capitalization of CNY 11.32 billion, the market appears to be valuing future growth potential rather than current earnings. The negative beta of -0.079 suggests the stock exhibits defensive characteristics, moving counter to broader market trends. Investors likely anticipate recovery from current losses and successful execution of the data center strategy, though the valuation reflects significant uncertainty given the negative earnings.

Strategic Advantages And Outlook

CDXJ's strategic advantages include specialized engineering expertise in underground construction and early positioning in the growing data center market. The outlook depends on successful execution of the diversification strategy and improved profitability in core operations. The company's ability to leverage its engineering capabilities across traditional and digital infrastructure markets could provide competitive advantages, though current financial performance indicates significant execution challenges ahead.

Sources

Company financial statementsShanghai 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