investorscraft@gmail.com

Intrinsic ValueYango Group Co., Ltd (000671.SZ)

Previous Close$0.37
Intrinsic Value
Upside potential
Previous Close
$0.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yango Group operates as a comprehensive real estate developer in China, focusing on the development and sale of residential, commercial, and industrial properties. Its core revenue model is primarily driven by property sales, supplemented by income from property management and urban renewal services. The company engages in the entire development lifecycle, from land acquisition and project planning to construction, marketing, and after-sales services, targeting various market segments across different Chinese cities. Within China's highly competitive and regulated real estate sector, Yango Group positions itself as a national developer with a diversified project portfolio. The company's strategy has historically involved developing large-scale residential communities, mixed-use commercial complexes, and undertaking urban renewal projects, which aim to revitalize older urban areas. This diversification across property types and geographic markets is intended to mitigate risks associated with cyclical downturns in specific segments or regions. However, the company operates in an environment significantly influenced by government policies on housing, lending, and urban development, which directly impact demand and financing conditions.

Revenue Profitability And Efficiency

For FY2022, Yango Group reported revenue of approximately CNY 39.9 billion. However, the company experienced significant financial stress, recording a substantial net loss of approximately CNY 12.6 billion. This severe loss, coupled with negative operating cash flow of CNY 3.1 billion, indicates profound operational challenges and potential liquidity constraints within the reporting period, reflecting the difficult conditions in the Chinese real estate market.

Earnings Power And Capital Efficiency

The company's earnings power was severely impaired in 2022, as evidenced by a diluted EPS of -CNY 3.07. Negative operating cash flow suggests that core business operations were not generating sufficient cash to sustain themselves, highlighting significant inefficiency. Capital expenditures were minimal at approximately CNY -5.6 million, which may indicate a sharp reduction or halt in new project investments amid financial difficulties.

Balance Sheet And Financial Health

Yango Group's balance sheet shows a strained financial position. While it held cash and equivalents of CNY 8.3 billion, this was overshadowed by a substantial total debt burden of approximately CNY 77.4 billion. This high debt level relative to its cash position and market capitalization signals severe financial leverage and raises considerable concerns about its overall solvency and ability to meet future obligations.

Growth Trends And Dividend Policy

The reported figures for 2022 point to a period of contraction and distress rather than growth. Despite the net loss, the company paid a dividend of CNY 0.96 per share. This distribution during a period of significant financial loss may reflect a commitment to shareholder returns from prior reserves, but it also raises questions about the sustainability of such a policy given the current operational and financial headwinds.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.53 billion at the time of the data, the market appears to be valuing the company at a deep discount to its reported revenue, reflecting severe pessimism. A beta of approximately 1.02 suggests the stock's volatility is closely aligned with the broader market, but the valuation primarily incorporates significant risks related to its high debt and ongoing losses.

Strategic Advantages And Outlook

Yango Group's long-standing presence since 1991 provides it with industry experience, but its outlook is challenging. The key strategic focus must be on navigating the stringent regulatory environment, managing its substantial debt load, and restoring operational profitability. Success is contingent on its ability to adapt to market consolidation, potentially divest assets, and secure stable financing to weather the ongoing pressures within the Chinese property sector.

Sources

Annual Report (10-K equivalent)Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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