investorscraft@gmail.com

Intrinsic ValueShenzhen Zhenye (Group) Co.,Ltd. (000006.SZ)

Previous Close$8.96
Intrinsic Value
Upside potential
Previous Close
$8.96

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

Shenzhen Zhenye (Group) Co., Ltd. operates as a comprehensive real estate developer with a diversified portfolio spanning residential, commercial, and office property segments. The company's core revenue model integrates property development for sale with long-term rental income from managed assets, including villas, apartments, and commercial complexes. This dual-stream approach provides both immediate sales revenue and stable recurring income, though it remains heavily exposed to cyclical property market conditions in China. Operating primarily in the Shenzhen region since its 1989 incorporation, Zhenye has established a regional footprint in one of China's most dynamic metropolitan areas. The company navigates a highly competitive and regulated sector, where government policies significantly influence market dynamics and development timelines. Its market position is that of a mid-tier regional developer, facing intense competition from both state-owned enterprises and larger national private developers. The strategic focus on mixed-use developments aims to create synergistic value between residential and commercial components, catering to urban development needs while managing the inherent risks of capital-intensive real estate cycles.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 6.06 billion for the period, demonstrating significant operational scale despite challenging market conditions. However, profitability was severely impacted, with a substantial net loss of CNY -1.57 billion and diluted EPS of -1.16. The negative earnings highlight severe margin compression or asset impairments common in distressed real estate markets. Operational cash flow remained positive at CNY 1.11 billion, suggesting core development and sales activities continued to generate cash inflows.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the substantial net loss, indicating weak returns on invested capital during this cycle. The positive operating cash flow provides some mitigation, showing the business can still convert inventory into cash. Capital expenditures were modest at CNY -45.3 million relative to the asset base, reflecting potentially cautious investment in new projects amid market uncertainty. The efficiency of capital deployment is currently challenged by the loss-making position.

Balance Sheet And Financial Health

The balance sheet shows CNY 2.94 billion in cash against total debt of CNY 3.91 billion, indicating a leveraged but manageable position with a debt-to-cash ratio of approximately 1.33. The liquidity position provides some buffer, though the significant debt load requires careful management amid operating losses. The company's financial health is under pressure given the negative profitability, though cash reserves offer near-term stability.

Growth Trends And Dividend Policy

Current trends reflect the challenges facing China's property sector, with negative earnings suggesting contraction rather than growth. The company suspended dividend payments with a dividend per share of zero, consistent with preserving capital during difficult market conditions. Future growth prospects are heavily dependent on a recovery in Chinese real estate demand and pricing stability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.1 billion, the market appears to be valuing the company at a significant discount to its asset base, reflecting skepticism about near-term recovery prospects. The beta of 0.821 suggests moderate volatility relative to the market, though still exposed to sector-specific risks. Valuation metrics are challenging to interpret meaningfully given the negative earnings.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its established presence in the Shenzhen market and diversified property portfolio. However, the outlook remains cautious due to ongoing challenges in China's property sector, including weak demand and regulatory uncertainties. Success will depend on effective debt management, inventory optimization, and navigating the complex market transition toward more sustainable development models.

Sources

Company filingsMarket data

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