investorscraft@gmail.com

Intrinsic ValueShanghai Geoharbour Construction Group Co., Ltd. (605598.SS)

Previous Close$57.82
Intrinsic Value
Upside potential
Previous Close
$57.82

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 Geoharbour Construction Group operates as a specialized geotechnical engineering and construction firm within China's industrials sector. Its core revenue model is project-based, deriving income from comprehensive services including ground improvement, pile and deep foundation construction, slope stabilization, and harbor development. The company serves critical infrastructure projects such as airports, railways, power plants, and industrial parks, positioning itself as an essential technical partner in large-scale civil engineering endeavors. Operating from its Shanghai base since 2000, the firm leverages deep technical expertise in complex soil mechanics and marine construction to secure contracts. Its market position is niche yet vital, focusing on the foundational work required for major construction projects rather than broader general contracting. This specialization allows it to maintain a defensible position in the competitive Chinese construction landscape, catering to both public and private sector clients requiring high-precision geotechnical solutions for stable and sustainable development.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.30 billion with net income of CNY 92.5 million, indicating a net margin of approximately 7.1%. However, operating cash flow was negative at CNY -83.3 million, which, combined with significant capital expenditures of CNY -215.6 million, suggests potential inefficiencies in working capital management or aggressive investment cycles impacting short-term liquidity.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.39, reflecting modest earnings power relative to its market capitalization. The substantial capital expenditure outpacing operating cash flow indicates a capital-intensive business model, potentially funding growth projects or necessary equipment upgrades, though this has strained near-term cash generation efficiency.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 558.8 million against minimal total debt of CNY 14.0 million. This low leverage ratio provides significant financial flexibility and indicates a conservative capital structure, reducing solvency risks despite the negative operating cash flow.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.114 per share, demonstrating a commitment to shareholder returns. The high capital expenditure relative to operating cash flow suggests management is prioritizing reinvestment for future growth, potentially in expanding its project capabilities or geographic reach within China's infrastructure sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.30 billion, the company trades at a P/E ratio near 68 based on trailing earnings, indicating high market expectations for future profit growth. The low beta of 0.116 suggests the stock is perceived as less volatile than the broader market, possibly due to its niche, project-driven business model.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized geotechnical expertise, which is critical for complex infrastructure projects. Its strong balance sheet provides a solid foundation for navigating project cycles. The outlook depends on China's continued investment in infrastructure and the company's ability to convert capital expenditures into profitable, cash-generating projects.

Sources

Company Annual ReportShanghai Stock Exchange filings

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