investorscraft@gmail.com

Intrinsic ValueRiseSun Real Estate Development Co.,Ltd (002146.SZ)

Previous Close$1.62
Intrinsic Value
Upside potential
Previous Close
$1.62

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

RiseSun Real Estate Development Co., Ltd. operates as a prominent real estate developer within China's highly competitive property sector, focusing primarily on the development and subsequent sale of residential and commercial properties. The company's core revenue model is fundamentally tied to the cyclical nature of real estate construction and sales, generating income from property transactions upon project completion and handover to buyers. Headquartered in Langfang, the firm has established a significant operational footprint, navigating the complex regulatory environment and shifting demand patterns characteristic of the Chinese real estate market. Its market position is that of a substantial regional player, deeply integrated into local economic ecosystems, yet it faces intense competition from both state-owned enterprises and larger national private developers. The company's strategic focus involves managing large-scale development projects from land acquisition through to marketing and sales, a capital-intensive process that requires sophisticated supply chain and financing management. This operational context places it squarely within the broader narrative of China's efforts to stabilize its property sector, which has experienced significant volatility and regulatory tightening in recent years, impacting growth trajectories and profitability across the industry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported substantial revenue of CNY 38.0 billion, indicating significant operational scale. However, this was overshadowed by a substantial net loss of CNY 8.44 billion, reflecting severe profitability challenges within the current market environment. The deeply negative diluted EPS of CNY -1.94 further underscores the pressure on per-share earnings. Operational cash flow was also negative at CNY -1.70 billion, suggesting that core business activities are consuming cash rather than generating it, a critical concern for liquidity management.

Earnings Power And Capital Efficiency

The company's earnings power is currently under significant strain, as evidenced by the substantial net loss. The negative operating cash flow, coupled with modest capital expenditures of approximately CNY 94.6 million, indicates that investments in maintaining or growing the asset base are constrained. This combination of negative profitability and cash generation highlights acute challenges in achieving efficient returns on the capital employed in its development projects amidst a difficult sector-wide downturn.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 2.81 billion against a considerably larger total debt burden of CNY 14.69 billion. This high level of indebtedness relative to liquid assets points to significant financial leverage and potential liquidity risks. The negative cash flows exacerbate these concerns, indicating a reliance on external financing or asset sales to meet obligations, which is a common stress point for developers in the current Chinese property market correction.

Growth Trends And Dividend Policy

Current trends are defined by financial contraction rather than growth, with the company reporting a major net loss. In line with this distressed financial performance and to preserve capital, the company has suspended dividend payments, with a dividend per share of zero. The focus appears to be on navigating the sector's downturn and stabilizing operations, with growth initiatives likely deferred until market conditions and profitability improve.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 9.13 billion, which is notably below the annual revenue figure, suggesting the market is applying a heavy discount due to the company's losses and sector-wide headwinds. A beta of 1.592 indicates the stock is significantly more volatile than the broader market, reflecting high sensitivity to real estate sector news and macroeconomic policy changes impacting China's property market.

Strategic Advantages And Outlook

The company's primary advantage lies in its established operational footprint and experience in the Chinese real estate landscape. The outlook, however, remains challenging and is intrinsically linked to the recovery of the broader Chinese property sector, which is contingent on government policy support and a restoration of buyer confidence. Success will depend on effectively managing debt, conserving cash, and adapting to a new market paradigm that may involve slower growth and increased regulatory oversight.

Sources

Company Financial ReportsShenzhen Stock Exchange

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