investorscraft@gmail.com

Intrinsic ValueSuning Universal Co.,Ltd (000718.SZ)

Previous Close$2.34
Intrinsic Value
Upside potential
Previous Close
$2.34

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

Suning Universal Co., Ltd. is a specialized real estate developer operating primarily within China's dynamic property market. The company's core business model revolves around the development, sale, and management of a diversified portfolio of real estate assets. Its primary revenue streams are generated from the construction and sale of commercial estates and residential properties, complemented by income from hotel operations and the provision of building materials. This integrated approach allows the company to capture value across different stages of the property lifecycle. Operating in the highly competitive and cyclical Chinese real estate sector, Suning Universal has established a regional presence, with its headquarters in Nanjing serving as a base for its development activities. The company's long-standing history since its 1987 founding provides it with deep-rooted experience in navigating the complexities of the local market, including regulatory changes and economic cycles. Its market positioning is that of a mid-sized, diversified developer, focusing on creating mixed-use projects that combine commercial and residential elements to serve community needs. The company's strategy involves leveraging its expertise to develop properties that cater to specific regional demand, rather than pursuing a nationwide scale, which distinguishes it from larger, mass-market competitors.

Revenue Profitability And Efficiency

For the fiscal year, Suning Universal reported revenue of CNY 2.12 billion, against which it achieved a net income of CNY 165.18 million. This translates to a net profit margin of approximately 7.8%, indicating the company's ability to convert a reasonable portion of its top line into bottom-line earnings. The company demonstrated solid cash generation, with operating cash flow reaching CNY 522.78 million, significantly exceeding its net income and capital expenditures of CNY 32.04 million, suggesting healthy operational efficiency and quality of earnings from its core development activities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.0544, reflecting its earnings power on a per-share basis. The substantial positive operating cash flow, which was over three times the reported net income, underscores strong underlying cash-generating capability from its project sales and operations. This robust cash flow provides the financial flexibility to fund ongoing projects, service debt, and potentially pursue new opportunities, highlighting efficient capital deployment within its core real estate development cycle.

Balance Sheet And Financial Health

Suning Universal maintains a balance sheet with CNY 852.58 million in cash and equivalents, providing a liquidity buffer. Total debt is reported at CNY 1.56 billion. While the cash position is substantial, the level of debt indicates leverage inherent in the capital-intensive real estate industry. A comprehensive assessment of financial health would require deeper analysis of debt maturity profiles and the quality of assets, which are not fully detailed in the provided data.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by declaring a dividend of CNY 0.1 per share. This payout represents a significant portion of its earnings, indicating a commitment to returning capital to investors. Assessing growth trends from a single year's data is challenging; future trajectory will depend on the company's ability to successfully launch and sell new property developments in the evolving Chinese real estate market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.68 billion, the market's valuation of Suning Universal incorporates expectations for its future performance within the Chinese property sector. The stock's beta of 1.273 suggests it is more volatile than the broader market, which is typical for real estate stocks sensitive to economic cycles, interest rates, and regulatory policies. The valuation reflects investor sentiment regarding the company's prospects amid current market conditions.

Strategic Advantages And Outlook

Suning Universal's strategic advantages include its long operational history since 1987, providing deep market knowledge and experience. Its diversified project base spanning commercial, residential, and hospitality assets may offer some resilience against sector-specific downturns. The outlook for the company is intrinsically linked to the health of the Chinese economy and the real estate sector, which faces challenges from regulatory tightening and macroeconomic headwinds. Its ability to manage leverage and execute on its development pipeline will be critical for future stability.

Sources

Company Financials

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