investorscraft@gmail.com

Intrinsic ValueFinancial Street Holdings Co., Ltd. (000402.SZ)

Previous Close$2.83
Intrinsic Value
Upside potential
Previous Close
$2.83

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

Financial Street Holdings Co., Ltd. operates as a prominent real estate developer in China, focusing on comprehensive property development across multiple segments. The company's core revenue model centers on developing, selling, and operating a diversified portfolio that includes high-end business complexes, premium office buildings, luxury hotels, villas, condominiums, and residential properties. This diversified approach allows the company to capture value across different real estate cycles and customer segments, from commercial tenants to residential buyers. Operating within China's highly competitive and regulated real estate sector, Financial Street has established a significant presence, particularly in strategic urban locations. The company's market positioning leverages its long-standing experience since 1996 and its Beijing headquarters to develop properties that cater to both commercial and high-end residential markets. This dual focus enables the company to maintain revenue streams from property sales while building long-term value through commercial property holdings that generate recurring income.

Revenue Profitability And Efficiency

The company reported revenue of CNY 19.1 billion for the fiscal year, demonstrating substantial operational scale within China's real estate sector. However, this was overshadowed by a significant net loss of CNY -11.1 billion, reflecting the challenging conditions in the Chinese property market. Despite the profitability challenges, the company maintained positive operating cash flow of CNY 6.0 billion, indicating some operational resilience in cash generation capabilities during a difficult market environment.

Earnings Power And Capital Efficiency

Financial Street's earnings power was severely impacted during the period, with diluted earnings per share of CNY -3.71. The substantial loss reflects the pressure on property valuations and sales margins prevalent in the Chinese real estate sector. The company's capital expenditure of CNY -27.4 million suggests a conservative approach to new investments, likely in response to market conditions and the need to preserve liquidity.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 12.8 billion, providing some liquidity buffer. However, this is offset by substantial total debt of CNY 66.1 billion, resulting in a highly leveraged financial structure. The significant debt burden relative to cash reserves indicates financial stress, which is consistent with the broader challenges facing Chinese property developers during this period.

Growth Trends And Dividend Policy

Current market conditions have constrained growth opportunities, as evidenced by the substantial net loss. The company suspended dividend payments with a dividend per share of CNY 0, reflecting the need to conserve capital amid challenging operating conditions. This conservative approach to capital return prioritizes financial stability and debt management over shareholder distributions in the current environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.8 billion, the market appears to be pricing the company at a significant discount to its reported financial metrics. The high beta of 1.86 indicates substantial volatility and sensitivity to market movements, reflecting investor concerns about the Chinese property sector's outlook and the company's financial leverage.

Strategic Advantages And Outlook

The company's strategic advantages include its established portfolio of commercial and residential properties in key Chinese markets and its long-term industry experience. However, the outlook remains challenging due to sector-wide pressures, high leverage, and market volatility. Success will depend on the company's ability to navigate property market stabilization, manage its substantial debt burden, and adapt to evolving regulatory and economic conditions in China's real estate sector.

Sources

Company Financial StatementsShenzhen 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