investorscraft@gmail.com

Intrinsic ValueRongan Property Co.,Ltd. (000517.SZ)

Previous Close$1.83
Intrinsic Value
Upside potential
Previous Close
$1.83

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

Rongan Property Co., Ltd. operates as a comprehensive real estate developer with a diversified portfolio spanning residential communities, commercial properties, business stores, and office buildings. The company's core revenue model integrates property development and sales with complementary property management services, creating a vertically integrated approach to the real estate value chain. Operating within China's dynamic property sector, Rongan leverages its long-established presence since 1965 to navigate regional market cycles, particularly in its Ningbo base and surrounding areas. The company's market positioning reflects a mid-tier developer strategy, focusing on practical property solutions rather than luxury segments, which allows it to maintain relevance across various economic conditions. This operational framework emphasizes adaptability to regulatory changes and housing demand fluctuations that characterize China's property landscape, requiring careful capital allocation and project timing to sustain operations.

Revenue Profitability And Efficiency

Rongan Property generated substantial revenue of approximately CNY 24.0 billion for the period, demonstrating significant operational scale within China's real estate market. However, the company reported a net loss of CNY 1.73 billion, indicating substantial margin pressure amid challenging market conditions. The positive operating cash flow of CNY 2.0 billion suggests effective working capital management despite profitability challenges, with minimal capital expenditure requirements reflecting the capital-light nature of property management services alongside development activities.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with diluted EPS of -CNY 0.54 reflecting the net loss position. Operating cash flow generation remains a relative strength, exceeding the net loss figure and indicating non-cash charges impacting profitability. The modest capital expenditure level suggests efficient use of existing assets, though the overall capital efficiency metrics are challenged by the current loss-making environment in China's property sector.

Balance Sheet And Financial Health

Rongan maintains a solid liquidity position with cash and equivalents of CNY 2.23 billion, providing a buffer against market volatility. Total debt of CNY 2.35 billion appears manageable relative to the cash position, though the overall financial health must be assessed in context of the property development cycle and project completion timelines. The balance sheet structure reflects typical real estate industry characteristics with significant inventory and receivables balances inherent to development operations.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend distribution of CNY 0.32 per share, indicating commitment to shareholder returns. The growth trajectory appears transitional, with the revenue base remaining substantial but profitability impacted by sector-wide headwinds. The dividend policy suggests confidence in medium-term recovery, though sustainability depends on operational turnaround and market conditions improvement in China's property sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.16 billion, the market valuation reflects significant discount to revenue, typical for companies experiencing profitability challenges. The beta of 0.876 indicates slightly less volatility than the broader market, possibly reflecting investor perception of established market position mitigating some operational risks. Current valuation likely incorporates expectations for sector recovery and potential operational improvements.

Strategic Advantages And Outlook

Rongan's strategic advantages include its long-established presence since 1965, providing deep market knowledge and regional expertise in Ningbo and surrounding areas. The diversified property portfolio across residential and commercial segments offers risk mitigation benefits. The outlook remains contingent on China's property market recovery, with the company's scale and integrated service model positioning it for potential improvement as market conditions normalize, though near-term challenges persist.

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