investorscraft@gmail.com

Intrinsic ValueDecai Decoration CO.,LTD (605287.SS)

Previous Close$47.56
Intrinsic Value
Upside potential
Previous Close
$47.56

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

Decai Decoration CO.,LTD operates as a specialized architectural decoration contractor within China's industrials sector, focusing primarily on comprehensive interior and exterior finishing projects for commercial and residential buildings. The company generates revenue through a project-based model, securing contracts for design, material procurement, and construction management services, typically through competitive bidding processes. Its core offerings encompass space planning, aesthetic consultation, and the execution of high-quality finishes, positioning it within the competitive but fragmented engineering and construction landscape. Founded in 1999 and headquartered in Qingdao, the firm leverages local expertise and established client relationships to navigate regional market dynamics, though it faces intense competition from both large state-owned enterprises and smaller local contractors. This market positioning requires a focus on operational efficiency, project delivery reliability, and cost management to maintain competitiveness and secure recurring business in a cyclical industry sensitive to Chinese real estate and infrastructure investment trends.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.13 billion for the period, indicating significant project scale. However, net income was negative at CNY -286.8 million, reflecting substantial profitability challenges, potentially from project cost overruns or market pressures. Operating cash flow was positive at CNY 455.4 million, suggesting core project execution generates cash despite the net loss.

Earnings Power And Capital Efficiency

Diluted EPS was -CNY 2.07, highlighting severe erosion in earnings power for the period. The positive operating cash flow, which significantly exceeded capital expenditures of CNY -102.2 million, indicates that the business model can generate cash from operations, but current profitability metrics are deeply negative.

Balance Sheet And Financial Health

The balance sheet shows a strong cash position of CNY 1.87 billion, providing a liquidity buffer. However, total debt is elevated at CNY 2.74 billion, creating a leveraged financial structure. The net loss further strains overall financial health and debt-servicing capacity.

Growth Trends And Dividend Policy

The significant net loss indicates a contraction rather than growth for the period. Despite this, a dividend of CNY 0.12 per share was distributed, suggesting a commitment to shareholder returns that may be unsustainable if profitability does not recover, potentially drawing from retained earnings or cash reserves.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.95 billion, the market is valuing the company below its annual revenue, reflecting pessimism given the current losses. A beta of 0.70 suggests the stock is less volatile than the broader market, possibly indicating perceived stability or lower growth expectations.

Strategic Advantages And Outlook

The company's long operating history since 1999 provides established industry relationships and project experience. The outlook is challenged by the recent losses, requiring a strategic focus on cost control, project selectivity, and potentially restructuring to return to profitability and navigate a competitive market.

Sources

Company Filings (e.g., Annual Report)Shanghai Stock Exchange

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