investorscraft@gmail.com

Intrinsic ValueYang Guang Co.,Ltd. (000608.SZ)

Previous Close$3.31
Intrinsic Value
Upside potential
Previous Close
$3.31

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

Yang Guang Co.,Ltd. operates as a specialized real estate developer and operator within China's competitive property sector, focusing on the creation and management of high-end residential and mixed-use commercial projects. The company's core revenue model is derived from the development, sale, and operation of integrated urban complexes that include residential housing, hotels, offices, and apartments. This diversified approach within the real estate development lifecycle allows it to capture value from both primary sales and long-term asset management. Operating primarily in Beijing since its founding in 1993, the company has established a presence in a key metropolitan market, navigating the complexities of China's regulated housing and commercial real estate environment. Its market positioning is geared towards the premium segment, targeting consumers and businesses seeking quality integrated living and working spaces. The company's strategy involves developing large-scale projects that combine various property types, which differentiates it from developers focused solely on residential sales. This operational focus places it within a niche but competitive segment of the Chinese real estate industry, where success is heavily influenced by location selection, development execution, and access to capital.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 367.7 million, which reflects its ongoing project sales and operations. However, profitability was challenged, with a reported net loss of CNY 129.1 million. Despite the loss, the company demonstrated positive operating cash flow generation of CNY 193.3 million, indicating that its core operations are contributing cash, which is a critical metric for a capital-intensive developer navigating a difficult market cycle.

Earnings Power And Capital Efficiency

The company's earnings power is currently under pressure, as evidenced by a diluted earnings per share of -CNY 0.16. The negative net income contrasts with the positive operating cash flow, suggesting significant non-cash charges impacting the bottom line. Capital expenditures were modest at CNY 13.4 million, indicating a potentially cautious approach to new investments amidst the current financial performance and broader market conditions in the Chinese real estate sector.

Balance Sheet And Financial Health

Yang Guang's balance sheet shows a cash position of CNY 79.0 million against a substantial total debt burden of CNY 978.5 million. This high level of indebtedness is a significant concern and a common characteristic within the highly leveraged Chinese property development industry. The relationship between cash and debt highlights considerable financial risk and potential liquidity constraints that require careful management, especially in a tightening credit environment.

Growth Trends And Dividend Policy

Current financial results indicate the company is facing headwinds, with a net loss for the period. Reflecting this challenging operational and financial context, the company has not declared a dividend, maintaining a dividend per share of zero. This conservative distribution policy is likely aimed at preserving capital to manage debt obligations and fund ongoing operations rather than pursuing aggressive growth or returning cash to shareholders.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 1.45 billion. A beta of 0.649 suggests the stock has historically been less volatile than the broader market, which may reflect its small-cap status and trading liquidity. The current valuation likely incorporates significant investor skepticism regarding the prospects of mid-sized Chinese property developers, given the well-documented challenges in the sector, including regulatory pressures and financing difficulties.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its focus on high-end, mixed-use developments in Beijing, a premier real estate market. However, its outlook is inextricably linked to the recovery of the Chinese property sector and its ability to manage a high debt load. Success will depend on executing project sales effectively, potentially disposing of assets to improve liquidity, and navigating government policies designed to stabilize the housing market without triggering further distress.

Sources

Company FilingsShenzhen Stock Exchange

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