investorscraft@gmail.com

Intrinsic ValuePalm Eco-Town Development Co., Ltd (002431.SZ)

Previous Close$2.61
Intrinsic Value
Upside potential
Previous Close
$2.61

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

Palm Eco-Town Development operates as a specialized integrated service provider in China's urban development sector, focusing on the planning, design, construction, and long-term operation of ecological towns and smart urban-rural projects. The company's core revenue model is built on securing large-scale government and public-private partnership contracts for comprehensive ecological infrastructure development, which includes landscape architecture, green engineering, and sustainable community planning. This positions the firm within the broader industrials sector, specifically targeting the growing demand for environmentally conscious urbanization solutions driven by national policies. Its market position is that of a niche player leveraging its long-established expertise, having been founded in 1984, to differentiate itself from general construction contractors. The company's pivot from its former identity as Palm Landscape Architecture reflects a strategic shift towards capturing value across the entire project lifecycle, from initial design to ongoing operations, within the specialized and policy-supported domain of eco-town development in China.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 3.06 billion. However, this top-line performance was overshadowed by significant financial distress, as evidenced by a substantial net loss of nearly CNY 1.58 billion and a diluted earnings per share of -CNY 0.88. A critical positive indicator is the generation of positive operating cash flow of CNY 571.6 million, which suggests that core project operations can still generate cash despite the severe bottom-line challenges impacting profitability.

Earnings Power And Capital Efficiency

The company's earnings power is currently under severe pressure, as the deep net loss indicates fundamental challenges in converting revenue into profit. The positive operating cash flow provides a vital lifeline, demonstrating that its project-based business model can produce cash from operations. Capital expenditures were minimal at just CNY 8.4 million, which may reflect a strategic pullback in new investments as the company navigates its current financial difficulties and focuses on conserving capital.

Balance Sheet And Financial Health

The balance sheet reveals a strained financial position. While the company holds cash and equivalents of CNY 543.3 million, this is significantly outweighed by a total debt burden of approximately CNY 1.98 billion. This high level of indebtedness relative to its cash reserves and equity, implied by the market capitalization, points to elevated leverage and potential liquidity concerns, marking a critical area of risk for the company's overall financial health and stability.

Growth Trends And Dividend Policy

Current trends are defined by profitability challenges rather than growth, with the significant net loss indicating a contraction in economic value. In alignment with this difficult period and the need to preserve cash, the company's dividend policy is conservative, with a dividend per share of zero for the fiscal year. This suspension of shareholder returns is a typical response to financial distress, prioritizing operational continuity and balance sheet management over distributions.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 4.99 billion. The negative earnings render traditional price-to-earnings ratios meaningless, implying that the market's valuation is based on alternative factors, such as the company's asset base, project portfolio, or potential for a strategic turnaround. The beta of 0.5 suggests the stock has historically been less volatile than the broader market, which may reflect its niche focus or specific risk profile perceived by investors.

Strategic Advantages And Outlook

The company's strategic advantage lies in its long-standing expertise and specialized focus on eco-town development, a sector supported by China's urbanization and environmental policies. The outlook is challenging, contingent upon its ability to navigate current financial distress, manage its substantial debt load, and successfully execute its project pipeline to return to profitability. Success will depend on securing new contracts under favorable terms and improving operational efficiency to stabilize its financial foundation.

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