investorscraft@gmail.com

Intrinsic ValueHangzhou Binjiang Real Estate Group Co.,Ltd (002244.SZ)

Previous Close$11.61
Intrinsic Value
Upside potential
Previous Close
$11.61

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

Hangzhou Binjiang Real Estate Group operates as a prominent real estate developer with a primary focus on the Chinese property market, particularly within its home base of Hangzhou and surrounding regions. The company's core revenue model centers on the development and sale of residential properties, complemented by strategic holdings in commercial real estate assets. Its operations encompass the entire development lifecycle, from land acquisition and project planning to construction management and property sales, generating substantial revenue through unit disposals. Beyond residential development, Binjiang maintains a diversified portfolio that includes the sale and long-term rental of income-generating commercial properties such as office buildings, retail podiums, and community-based commercial spaces. This dual approach provides both immediate sales revenue and stable, recurring rental income streams, offering some insulation against cyclical market downturns. Within China's highly competitive and regulated real estate sector, the company has established itself as a regional leader known for quality developments. Its market positioning leverages deep local market knowledge and established operational expertise, navigating the complex regulatory environment while maintaining focus on mid-to-high-end residential segments. The company's strategy emphasizes sustainable development practices and portfolio diversification to mitigate sector-specific risks.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 69.2 billion for the period, demonstrating significant scale within China's real estate sector. Profitability remained positive with net income of CNY 2.5 billion, translating to diluted earnings per share of CNY 0.82. Operating cash flow generation was robust at CNY 7.7 billion, significantly exceeding capital expenditures, indicating efficient conversion of development activities into cash. This strong operational performance reflects effective project management and sales execution despite challenging market conditions.

Earnings Power And Capital Efficiency

Binjiang demonstrated solid earnings power with positive net income amid a challenging property market environment. The company maintained healthy operating cash flow that substantially covered its modest capital expenditure requirements. The diluted EPS of CNY 0.82 reflects the company's ability to generate shareholder returns even during a period of sector-wide adjustment. The significant cash position relative to operational needs suggests prudent capital allocation and liquidity management.

Balance Sheet And Financial Health

The balance sheet shows substantial cash reserves of CNY 37.1 billion, providing strong liquidity coverage. Total debt stands at CNY 27.7 billion, resulting in a conservative net cash position when considering the company's substantial liquid assets. This financial structure provides significant resilience amid China's ongoing property market adjustments. The strong cash position relative to debt obligations indicates a robust financial health profile compared to sector peers.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.082 per share, reflecting a commitment to shareholder returns despite market headwinds. Current growth trends must be viewed within the context of China's broader property market normalization, where stability and financial health have become priorities over aggressive expansion. The company's focus appears to be on maintaining operational stability and preserving capital during the sector's adjustment phase.

Valuation And Market Expectations

With a market capitalization of approximately CNY 35.3 billion, the company trades at a moderate valuation multiple relative to earnings. The beta of 0.59 suggests lower volatility compared to the broader market, reflecting investor perception of relative stability within the volatile property sector. Market expectations appear to balance the company's strong balance sheet against broader sector challenges and China's economic transition.

Strategic Advantages And Outlook

Binjiang's strategic advantages include its regional market expertise, strong balance sheet, and diversified property portfolio. The outlook remains cautious given ongoing regulatory changes and market adjustments in China's property sector. However, the company's financial resilience positions it to navigate current challenges and potentially capitalize on consolidation opportunities. The focus on quality developments and commercial property holdings provides some insulation against residential market cycles.

Sources

Company Financial ReportsShenzhen Stock Exchange filings

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