investorscraft@gmail.com

Intrinsic ValueLvjing Holding Co., Ltd. (000502.SZ)

Previous Close$0.59
Intrinsic Value
Upside potential
Previous Close
$0.59

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lvjing Holding Co., Ltd. operates as a specialized real estate developer focused on the Chinese property market, with a particular emphasis on developing integrated residential and commercial projects. The company's core revenue model centers on the acquisition, development, and sale of real estate properties, including a portfolio of villas, houses, and merchant facilities complemented by necessary supporting infrastructure. This approach positions it within the broader residential and mixed-use development sector, catering to specific consumer and commercial demand segments in its operational regions. Founded in 1988 and headquartered in Guangzhou, the company has established a long-standing presence in the dynamic and highly competitive Chinese real estate landscape. Its market position is that of a regional player, navigating the complexities of local development regulations, shifting housing policies, and evolving buyer preferences. The company's strategy involves creating self-contained communities, which differentiates its offerings by combining living spaces with commercial and ancillary services.

Revenue Profitability And Efficiency

For FY 2021, the company reported revenue of approximately CNY 172.6 million. However, this was overshadowed by a net loss of CNY 22.4 million, indicating significant profitability challenges. Operational efficiency was further strained, as evidenced by negative operating cash flow of CNY 8.4 million, suggesting that core business activities were not generating sufficient cash to sustain operations during this period.

Earnings Power And Capital Efficiency

The company's earnings power was severely constrained, reflected in a diluted EPS of -CNY 0.12. Capital expenditure of CNY -7.1 million indicates a net outflow, which could relate to project disposals or reduced investment activity. The combination of negative earnings and cash flow from operations points to fundamental pressures on the company's ability to generate returns on its invested capital.

Balance Sheet And Financial Health

The balance sheet showed a cash position of CNY 34.6 million against total debt of CNY 7.4 million, suggesting a relatively low leverage ratio and some short-term liquidity. However, the negative cash flows from operations raise questions about the sustainability of this liquidity position without external financing or asset sales to support ongoing operational requirements.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CNY 0.039 per share. This distribution during a period of financial loss may indicate a commitment to shareholder returns or could be supported by retained earnings from prior periods. The overall trend reflects a company facing growth headwinds within a challenging real estate market environment.

Valuation And Market Expectations

The provided market capitalization is listed as zero, which is atypical and may indicate a data anomaly or a suspended trading status. The beta of 0.45 suggests the stock has been less volatile than the broader market, potentially reflecting its small size or limited trading activity. Market expectations appear to be heavily discounted given the financial performance.

Strategic Advantages And Outlook

The company's primary strategic advantage is its multi-decade operating history within the Chinese real estate sector, providing institutional knowledge and experience. The outlook remains challenging, contingent upon its ability to navigate sector-wide pressures, monetize its project portfolio effectively, and return to a path of profitable growth. Success will depend on management's execution in a tightening regulatory and economic climate.

Sources

Company FilingsPublic Market Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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