OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
002856$17.9857

Shenzhen Magic Design & Decoration Engineering Co Ltd

Construction & EngineeringVerified

The company's capital structure is highly leveraged, with total liabilities of 1,339,017,850 CNY and total equity of -52,466,150 CNY, resulting in a negative net worth. The debt-to-equity ratio is -1.8, indicating a significant reliance on debt financing. Liquidity is constrained, as evidenced by a current ratio of 0.84 and negative operating and free cash flows of -121,419,670 CNY and -220,669,630 CNY, respectively. Profitability is severely underperforming, with a net loss of 213,632,980 CNY and an operating loss of 189,474,540 CNY. The return on equity is 4.07%, which is unusually high given the negative net income, likely due to the negative equity base. The return on assets is -0.17%, indicating that the company is not generating returns from its asset base. These metrics fall well below the typical performance of firms in the construction and engineering industry. The company's revenue is concentrated in a single business segment, with no disclosed geographic diversification. This lack of diversification increases exposure to regional economic downturns and regulatory changes. The absence of segment or geographic breakdown in the financial data limits the ability to assess the company's risk profile in detail. The company's growth trajectory is negative, with a net loss in the most recent reporting period. Analyst estimates indicate a revenue of 944,947,000 CNY, which is significantly lower than the reported revenue of 352,561,950 CNY, suggesting a potential discrepancy or a shift in reporting periods. The negative operating and free cash flows indicate a lack of internal funding for growth initiatives. The company faces medium liquidity risk due to negative operating cash flow and a current ratio below 1. The risk assessment also flags negative net cash after subtracting total debt. While dilution risk is currently low, the negative equity position and reliance on debt financing could lead to future dilution if the company requires additional capital. No recent events or filings have been disclosed that would indicate immediate dilution pressure. No recent events, such as filings or transcripts, have been disclosed in the available data. The absence of recent disclosures may indicate limited transparency or a lack of material developments in the company's operations.

30-day price · 002856+6.74 (+60.0%)
Low$10.42High$17.98Close$17.98As of15 May, 00:00 UTC
Profile
CompanyShenzhen Magic Design & Decoration Engineering Co Ltd
Ticker002856.SZ
SectorIndustrials
BusinessIndustrial & Commercial Services
Industry groupIndustrial & Commercial Services
IndustryConstruction & Engineering
AI analysis

Business. Shenzhen Magic Design & Decoration Engineering Co Ltd provides construction and engineering services, primarily generating revenue through project-based contracts in the industrial and commercial sectors.

Classification. The company is classified under the industry "Construction & Engineering" within the "Industrial & Commercial Services" business sector, with a confidence level of 0.92.

The company's capital structure is highly leveraged, with total liabilities of 1,339,017,850 CNY and total equity of -52,466,150 CNY, resulting in a negative net worth. The debt-to-equity ratio is -1.8, indicating a significant reliance on debt financing. Liquidity is constrained, as evidenced by a current ratio of 0.84 and negative operating and free cash flows of -121,419,670 CNY and -220,669,630 CNY, respectively. Profitability is severely underperforming, with a net loss of 213,632,980 CNY and an operating loss of 189,474,540 CNY. The return on equity is 4.07%, which is unusually high given the negative net income, likely due to the negative equity base. The return on assets is -0.17%, indicating that the company is not generating returns from its asset base. These metrics fall well below the typical performance of firms in the construction and engineering industry. The company's revenue is concentrated in a single business segment, with no disclosed geographic diversification. This lack of diversification increases exposure to regional economic downturns and regulatory changes. The absence of segment or geographic breakdown in the financial data limits the ability to assess the company's risk profile in detail. The company's growth trajectory is negative, with a net loss in the most recent reporting period. Analyst estimates indicate a revenue of 944,947,000 CNY, which is significantly lower than the reported revenue of 352,561,950 CNY, suggesting a potential discrepancy or a shift in reporting periods. The negative operating and free cash flows indicate a lack of internal funding for growth initiatives. The company faces medium liquidity risk due to negative operating cash flow and a current ratio below 1. The risk assessment also flags negative net cash after subtracting total debt. While dilution risk is currently low, the negative equity position and reliance on debt financing could lead to future dilution if the company requires additional capital. No recent events or filings have been disclosed that would indicate immediate dilution pressure. No recent events, such as filings or transcripts, have been disclosed in the available data. The absence of recent disclosures may indicate limited transparency or a lack of material developments in the company's operations.
Key takeaways
  • The company is operating at a significant net loss, with a negative return on assets and a negative equity position.
  • Liquidity is constrained, with a current ratio below 1 and negative operating and free cash flows.
  • The company's capital structure is highly leveraged, with a debt-to-equity ratio of -1.8.
  • There is no disclosed geographic or segment diversification, increasing exposure to regional and operational risks.
  • The company's growth trajectory is negative, with a net loss in the most recent reporting period.
  • --
  • # RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyCNY
Revenue$352.6M
Gross profit-$36.3M
Operating income-$189.5M
Net income-$213.6M
R&D
SG&A
D&A
SBC
Operating cash flow-$121.4M
CapEx-$189.3k
Free cash flow-$220.7M
Total assets$1.29B
Total liabilities$1.34B
Total equity-$52.5M
Cash & equivalents
Long-term debt$94.2M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$352.6M-$189.5M-$213.6M-$225.1M
FY-1$703.8M-$287.7M-$257.1M-$284.1M
FY-2$878.0M-$203.4M-$173.5M-$190.6M
FY-3$1.67B-$175.3M-$143.1M-$146.2M
FY-4$587.9M-$222.1M-$161.2M-$161.5M
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$1.29B-$52.5M
FY-1$1.92B$106.3M
FY-2$2.17B$355.5M
FY-3$2.25B$534.2M
FY-4$1.60B$665.5M
PeriodOCFCapExFCFSBC
FY0-$121.4M-$189.3k-$225.1M
FY-1-$48.5M-$1.9M-$284.1M
FY-2-$74.3M-$7.1M-$190.6M
FY-3-$28.0M-$8.3M-$146.2M
FY-4-$55.9M-$3.9M-$161.5M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$56.5M-$918.5k-$2.5M
FQ-1$111.3M-$130.4M-$169.4M
FQ-2$118.5M-$7.4M-$9.5M
FQ-3$59.7M-$22.0M-$13.5M
FQ-4$63.0M-$29.7M-$21.2M
FQ-5$169.5M-$223.1M-$196.6M
FQ-6$168.1M-$53.2M-$38.1M
FQ-7$170.5M-$23.2M-$25.8M
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$1.19B-$50.9M$67.3M
FQ-1$1.29B-$52.5M
FQ-2$1.71B$83.1M$57.7M
FQ-3$1.75B$93.4M
FQ-4$1.83B$86.1M$92.4M
FQ-5$1.92B$106.3M
FQ-6$2.06B$300.4M$68.5M
FQ-7$2.06B$336.7M
PeriodOCFCapExFCFSBC
FQ0-$10.7M
FQ-1-$121.4M-$189.3k
FQ-2-$42.7M-$487.8k
FQ-3-$24.3M-$352.4k
FQ-4-$9.5M-$153.4k
FQ-5-$48.5M-$1.9M
FQ-6-$71.2M-$1.3M
FQ-7-$45.5M-$452.9k
Valuation
Market price$17.98
Market cap$2.43B
Enterprise value$2.53B
P/E
Reported non-GAAP P/E
EV/Revenue7.2
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book-$52.5M
Net cash-$94.2M
Current ratio0.8
Debt/Equity-1.8
ROA-16.6%
ROE4.1%
Cash conversion57.0%
CapEx/Revenue-0.1%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Industrial & Commercial Services · cohort 5 companies
Metric002856Activity
Op margin-53.7%9.5% medp25 4.9% · p75 12.7%bottom quartile
Net margin-60.6%6.3% medp25 2.4% · p75 8.5%bottom quartile
Gross margin-10.3%17.3% medp25 11.8% · p75 27.4%bottom quartile
CapEx / revenue-0.1%2.4% medp25 1.1% · p75 3.3%bottom quartile
Debt / equity-180.0%49.8% medp25 35.3% · p75 104.1%bottom quartile
Observations
IR observations
Last actual EPS0.38 CNY
Last actual revenue944,947,000 CNY
Source: analysis-pipeline (hybrid)Generated: 2026-05-18 00:19 UTCJob: fff0b064