investorscraft@gmail.com

Intrinsic ValueFujian Sanmu Group Co., Ltd. (000632.SZ)

Previous Close$5.03
Intrinsic Value
Upside potential
Previous Close
$5.03

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

Fujian Sanmu Group operates as a diversified real estate enterprise with a multifaceted revenue model centered on property development, commercial tourism asset operations, and import/export trade. The company leverages its established presence in China's Fujian province to develop residential and commercial properties while managing tourism-related assets that generate recurring operational income. This dual approach combines cyclical development profits with more stable asset management revenue streams. The import/export trade business provides additional diversification, though it represents a secondary revenue source compared to the core real estate operations. Within China's competitive real estate sector, Sanmu Group maintains a regional focus rather than national scale, positioning itself as a mid-sized player with particular expertise in Fujian's market dynamics. The company's tourism asset operations differentiate it from pure development peers, offering potential stability amid property market fluctuations. However, this diversification comes with execution challenges across distinct business lines with different operational requirements and market cycles.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 10.48 billion for the period, demonstrating significant operational scale despite challenging market conditions. However, profitability metrics reveal substantial pressure, with a net loss of CNY 531 million and negative diluted EPS of CNY -1.14. Operating cash flow was negative CNY 393 million, while capital expenditures remained modest at CNY 8 million, indicating constrained investment capacity amid cash flow challenges. The divergence between revenue scale and bottom-line performance suggests margin compression and potential asset impairment charges common in the current real estate environment.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, with negative net income reflecting the difficult operating environment in China's property sector. The company's capital efficiency metrics are under pressure, as evidenced by the negative operating cash flow that fails to cover even minimal capital expenditures. The substantial revenue base indicates maintained operational activity, but conversion to profitability remains challenging. The tourism asset operations may provide some earnings stability, though likely insufficient to offset development segment weaknesses in the current cycle.

Balance Sheet And Financial Health

The balance sheet shows CNY 829 million in cash against total debt of CNY 3.54 billion, indicating a leveraged position with debt substantially exceeding liquid resources. This debt-to-cash ratio suggests potential liquidity constraints, particularly given the negative operating cash flow. The company's financial health appears challenged by the sector-wide downturn, with the high debt load requiring careful management amid difficult market conditions and restricted financing access for Chinese property developers.

Growth Trends And Dividend Policy

Current trends reflect the contraction in China's property market, with negative earnings replacing previous growth patterns. The company suspended dividend payments entirely, with a dividend per share of zero, consistent with preserving capital during this challenging period. The absence of distributions prioritizes financial stability over shareholder returns, a common approach among Chinese developers facing sector headwinds and regulatory constraints on capital movements.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.88 billion, the market appears to be discounting the company's assets significantly relative to its revenue base, reflecting skepticism about recovery prospects. The beta of 0.897 suggests slightly less volatility than the broader market, possibly due to the stock's depressed valuation levels. Market expectations likely incorporate continued challenges in China's property sector and potential further asset impairments.

Strategic Advantages And Outlook

The company's primary advantages include its established regional presence and diversified business model combining development with asset management. However, these are offset by sector-wide challenges including regulatory constraints, financing difficulties, and weak demand. The outlook remains cautious, dependent on broader recovery in China's property market and the company's ability to manage its debt burden while navigating the ongoing industry consolidation. Success will require effective execution across its diversified operations amid persistent market headwinds.

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