investorscraft@gmail.com

Intrinsic ValueJiangsu Zhongnan Construction Group Co., Ltd. (000961.SZ)

Previous Close$0.56
Intrinsic Value
Upside potential
Previous Close
$0.56

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jiangsu Zhongnan Construction Group operates as a comprehensive real estate developer and construction service provider primarily within China's dynamic property sector. The company generates revenue through a diversified portfolio encompassing premium residential developments, commercial real estate projects, and specialized urban infrastructure. Its operations extend to creating characteristic towns and tourism complexes while undertaking substantial public works contracts. This integrated approach allows Zhongnan to capture value across the real estate lifecycle, from land development to project completion. The firm maintains a significant regional presence while navigating the complexities of China's property market, which has experienced considerable regulatory shifts and demand fluctuations. Its business model combines traditional development with newer urbanization initiatives, positioning it as a mid-tier player facing intense competition from both state-owned enterprises and private developers. The company's involvement in industrial park construction and PC landscape manufacturing provides supplementary revenue streams, though its core exposure remains tied to residential market conditions. Zhongnan's scale enables project diversification but also subjects it to systemic risks inherent in China's credit-dependent property sector, requiring careful capital management amid changing policy environments.

Revenue Profitability And Efficiency

The company reported revenue of CNY 68.5 billion for FY2023, demonstrating substantial operational scale within China's real estate sector. However, profitability remains challenged with a net loss of CNY -4.86 billion and diluted EPS of -1.27, reflecting the difficult market conditions affecting developers. Operating cash flow was marginally positive at CNY 127 million, while capital expenditures were modest at CNY -33 million, indicating constrained investment activity amid sector-wide liquidity pressures.

Earnings Power And Capital Efficiency

Current earnings power is significantly impaired by the substantial net loss, highlighting operational challenges in converting revenue to bottom-line results. The negative EPS reflects both margin compression and potential asset writedowns common in the sector. The minimal positive operating cash flow suggests the company is managing working capital to maintain liquidity, though cash generation remains insufficient to cover debt obligations without external financing or asset sales.

Balance Sheet And Financial Health

The balance sheet shows CNY 7.5 billion in cash against total debt of CNY 43.9 billion, indicating elevated leverage ratios common among Chinese property developers. This debt burden creates substantial refinancing risk, particularly in China's tight credit environment for real estate. The company's financial health is under pressure, with liquidity coverage appearing constrained relative to outstanding obligations, necessitating careful liability management.

Growth Trends And Dividend Policy

Current trends reflect the contraction phase in China's property market, with growth constrained by regulatory measures and weakened demand. The company suspended dividend payments with a zero dividend per share, conserving cash for operational stability and debt servicing. Future growth prospects depend heavily on market recovery and the company's ability to adapt its project pipeline to evolving housing policies and consumer preferences.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.14 billion, the market appears to be pricing significant challenges, valuing the company at a deep discount to its revenue base. The beta of 1.413 indicates higher volatility than the broader market, reflecting investor concerns about sector-specific risks. Current valuation metrics suggest subdued expectations for near-term recovery, incorporating substantial risk premiums for liquidity and solvency concerns.

Strategic Advantages And Outlook

The company's main advantages include its established project development expertise and diversified service offerings across residential and commercial segments. However, the outlook remains cautious due to persistent sector headwinds including tight financing conditions and property market adjustments. Strategic success will depend on effective debt restructuring, inventory optimization, and adapting to China's evolving urbanization policies while maintaining operational continuity.

Sources

Company Annual ReportShenzhen Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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