investorscraft@gmail.com

Intrinsic ValueShenzhen Worldunion Group Incorporated (002285.SZ)

Previous Close$2.71
Intrinsic Value
Upside potential
Previous Close
$2.71

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

Shenzhen Worldunion Group operates as a comprehensive real estate services provider in China, offering an integrated platform spanning transaction services, property management, and advisory solutions. The company generates revenue through its diversified service lines including new house sales, e-commerce platforms for property transactions, stock property services, and overseas transaction facilitation. Its business model targets both institutional clients such as developers and government entities, as well as individual consumers through C-end services like apartment rentals and home decoration solutions. Worldunion has established a distinct market position by combining traditional real estate brokerage with value-added services including short-term financing for property owners, community housekeeping, and commercial asset management. The company leverages its nearly three-decade industry presence to provide end-to-end solutions across residential, commercial, and industrial property segments, positioning itself as a one-stop service provider in China's competitive real estate services landscape. This integrated approach allows Worldunion to capture multiple revenue streams throughout the property lifecycle while maintaining relevance across different market conditions through service diversification.

Revenue Profitability And Efficiency

Worldunion generated revenue of approximately CNY 2.44 billion for the period, though the company reported a net loss of CNY 197.8 million, reflecting challenging market conditions in China's real estate sector. The negative diluted EPS of -0.0992 indicates pressure on per-share profitability. Operating cash flow remained positive at CNY 66.2 million, suggesting some operational resilience despite the net loss position. Capital expenditures were minimal at CNY -4.5 million, indicating a capital-light service model with limited investment requirements.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained by the net loss position, though positive operating cash flow generation provides some buffer. The minimal capital expenditure requirements relative to revenue suggest reasonable capital efficiency in its service-based operations. The negative EPS reflects the challenging operating environment impacting the core real estate services business, with profitability metrics requiring monitoring for improvement as market conditions evolve.

Balance Sheet And Financial Health

Worldunion maintains a strong liquidity position with cash and equivalents of CNY 1.19 billion, providing significant financial flexibility. Total debt is relatively modest at CNY 56 million, resulting in a conservative debt-to-equity structure. The substantial cash reserves relative to debt obligations indicate a robust balance sheet that can withstand periodic market downturns, though the net loss position warrants attention to cash preservation strategies.

Growth Trends And Dividend Policy

Current financial performance reflects the cyclical challenges facing China's real estate market rather than organic growth. The company maintained a zero dividend policy, consistent with its loss-making position and likely focused on preserving capital during the industry downturn. Growth trends will be dependent on recovery in transaction volumes and property market activity across the company's service segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.26 billion, the company trades at a premium to its annual revenue, suggesting market expectations for recovery potential. The beta of 1.24 indicates higher volatility than the market average, reflecting sensitivity to real estate sector dynamics. Valuation metrics appear to incorporate some optimism regarding the company's ability to navigate current market challenges.

Strategic Advantages And Outlook

Worldunion's strategic advantages include its diversified service portfolio and established market presence spanning three decades. The company's integrated platform across transaction services, property management, and advisory solutions provides resilience during market cycles. The outlook remains contingent on recovery in China's property market, though the company's strong balance sheet provides operational stability. Success will depend on effectively leveraging its comprehensive service capabilities as market conditions improve.

Sources

Company financial statementsStock exchange disclosures

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