investorscraft@gmail.com

Intrinsic ValueNeoglory prosperity Inc. (002147.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 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Neoglory Prosperity Inc. operates as a diversified industrial conglomerate with a primary focus on commercial real estate development and operations, complemented by precision machinery manufacturing and tourism sector involvement. As a subsidiary of Neoglory Holdings Group Co. Ltd., the company leverages its parent company's resources while maintaining distinct operational segments. The commercial real estate division forms the core revenue driver, involving property development, leasing, and management services primarily within the Chinese market. Its precision machinery manufacturing arm produces specialized industrial equipment, serving various manufacturing sectors with technical expertise. The tourism segment represents a strategic diversification effort, capitalizing on China's growing domestic travel market. This tripartite business model positions the company across multiple growth sectors while creating potential synergies between its industrial and consumer-facing operations. The company's market position reflects its mid-tier status within China's competitive industrial landscape, where it must navigate sector-specific challenges including real estate market fluctuations and industrial manufacturing demands. Its subsidiary structure provides both operational support and potential constraints within the broader corporate ecosystem.

Revenue Profitability And Efficiency

The company demonstrated strong profitability in FY2021 with revenue of CNY 1.76 billion and net income of CNY 686 million, resulting in a notably high net profit margin of approximately 39%. This exceptional margin suggests either highly profitable operations or potentially significant non-operating income. Operating cash flow was robust at CNY 556 million, substantially covering capital expenditures of CNY 44 million, indicating efficient cash generation from core business activities relative to investment requirements.

Earnings Power And Capital Efficiency

Neoglory Prosperity exhibited substantial earnings power with diluted EPS of CNY 0.37 per share. The company's capital expenditure intensity appears moderate, with CapEx representing only about 2.5% of revenue. The strong operating cash flow generation relative to earnings suggests quality profitability, though the relationship between net income and operating cash flow warrants further examination to understand working capital dynamics and the sustainability of current earnings levels.

Balance Sheet And Financial Health

The company maintains a conservative cash position of CNY 324 million against total debt of CNY 3.01 billion, indicating significant leverage. The debt-to-equity structure appears weighted toward liabilities, which may constrain financial flexibility. The balance sheet composition suggests reliance on debt financing, potentially for real estate development activities, though specific debt maturity profiles and interest coverage ratios would provide clearer insight into financial health.

Growth Trends And Dividend Policy

The company maintained a substantial dividend distribution with a per-share payment of CNY 0.86, representing a payout ratio exceeding 200% of EPS based on 2021 figures. This aggressive dividend policy suggests either confidence in future earnings or potential return of capital to the parent company. The sustainability of such distributions depends on continued strong cash generation or alternative funding sources, given the current earnings-to-dividend relationship.

Valuation And Market Expectations

With a beta of 0.24, the stock exhibits low volatility relative to the broader market, potentially reflecting its diversified business model or specific market perceptions. The provided market capitalization of zero indicates data unavailability rather than actual valuation. The low beta suggests investors may view the company as having defensive characteristics, though comprehensive valuation metrics require additional market data and comparable analysis.

Strategic Advantages And Outlook

The company's strategic position benefits from diversification across real estate, manufacturing, and tourism, providing revenue stability across economic cycles. Its subsidiary status within Neoglory Holdings offers potential operational synergies and financial support. However, the high dividend payout ratio and substantial debt load present challenges for sustainable growth. Future performance will depend on China's real estate market conditions, industrial demand for precision machinery, and tourism sector recovery, requiring careful capital allocation between debt service, dividends, and growth investments.

Sources

Company filingsFinancial data provider

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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