investorscraft@gmail.com

Intrinsic ValueBeijing Zodi Investment Co., Ltd. (000609.SZ)

Previous Close$7.41
Intrinsic Value
Upside potential
Previous Close
$7.41

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

Beijing Zodi Investment Co., Ltd. operates as a specialized investment company focused on direct equity investments and real estate development within China's dynamic market environment. The company's core revenue model centers on generating returns through strategic capital allocation across various investment opportunities, primarily in real estate comprehensive development and direct equity positions. Operating in China's competitive real estate services sector, Beijing Zodi leverages its established presence in Beijing to identify and capitalize on investment opportunities, navigating the complex regulatory landscape of Chinese property markets. The company's transition from Beijing Soft Rock Investment Group Corporation in 2018 reflects its evolving strategic focus on investment management rather than direct operational activities. Its market positioning is that of a niche investment vehicle rather than a traditional real estate developer, targeting specific opportunities that align with its capital allocation strategy and risk tolerance parameters in the evolving Chinese economic landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 305.4 million for the period, but experienced significant challenges with a net loss of CNY 249.7 million. This substantial loss, reflected in diluted EPS of -CNY 0.83, indicates considerable pressure on profitability metrics. However, the company maintained positive operating cash flow of CNY 41.7 million, suggesting some operational cash generation capability despite the reported accounting losses. Capital expenditure requirements were minimal at just CNY 4,022, indicating a capital-light operational model consistent with its investment-focused business structure.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The negative EPS of -CNY 0.83 reflects challenges in translating investment activities into profitable outcomes during this period. The company's investment-focused model requires careful assessment of capital efficiency, particularly given the divergence between operating cash flow generation and accounting profitability. The minimal capital expenditures suggest capital preservation rather than aggressive investment in fixed assets, aligning with the company's positioning as an investment vehicle rather than an operating entity.

Balance Sheet And Financial Health

The balance sheet shows moderate liquidity with cash and equivalents of CNY 43.9 million against total debt of CNY 37.0 million, indicating a manageable debt position. The cash position provides some financial flexibility for ongoing operations and potential investment activities. The debt level appears reasonable relative to the company's cash resources, though the significant net loss position warrants monitoring for potential impacts on overall financial stability and creditworthiness in future periods.

Growth Trends And Dividend Policy

Current performance indicates contraction rather than growth, with the substantial net loss contrasting with previous periods. The company maintained a zero dividend policy, consistent with its need to preserve capital during challenging operational conditions. The absence of dividend distributions reflects management's focus on capital retention amid current financial performance pressures, prioritizing financial stability over shareholder returns in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.44 billion, the market valuation appears to incorporate expectations beyond current financial performance. The beta of 0.619 suggests lower volatility than the broader market, potentially reflecting investor perception of the company's defensive characteristics or specific risk profile. Valuation metrics must be interpreted cautiously given the divergence between market capitalization and current profitability indicators.

Strategic Advantages And Outlook

The company's strategic position hinges on its specialized focus within China's investment landscape, though current results indicate significant operational challenges. Its established presence in Beijing provides potential advantages in local market intelligence and relationship networks. The outlook remains uncertain pending demonstration of improved investment performance and successful navigation of China's evolving real estate and investment markets. Execution capability in identifying profitable opportunities will be critical for future recovery.

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