investorscraft@gmail.com

Intrinsic ValuePubang Landscape Architecture Co., Ltd (002663.SZ)

Previous Close$2.05
Intrinsic Value
Upside potential
Previous Close
$2.05

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

Pubang Landscape Architecture Co., Ltd operates as a specialized engineering contractor within China's competitive construction sector, focusing exclusively on landscape architecture services. The company generates revenue through a comprehensive service model encompassing garden engineering construction, landscape design, architectural design, seedling cultivation, and ongoing maintenance contracts. This integrated approach allows Pubang to offer end-to-end solutions for urban development projects, municipal infrastructure, and commercial property developments across mainland China. Operating since 1995 and headquartered in Guangzhou, the company has established regional expertise in one of China's most economically dynamic areas. The landscape architecture industry is highly fragmented and cyclical, dependent on government infrastructure spending, real estate development cycles, and environmental policy initiatives. Pubang's market position appears to be that of a regional player competing against both larger diversified construction firms and smaller specialized studios, navigating client concentration risks and project-based revenue volatility inherent to the engineering services sector. The company's longevity suggests established client relationships, though it operates in a capital-intensive business requiring significant working capital for project advancement and competitive bidding processes.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.99 billion for the period but experienced significant financial strain with a net loss of CNY 470 million. This substantial loss, translating to negative earnings per share of CNY 0.27, indicates severe margin compression or project-related challenges. Operating cash flow remained positive at CNY 110 million, suggesting some core operations continue to generate cash despite the reported accounting losses. Capital expenditures of CNY 52 million were modest relative to revenue, indicating a asset-light service model rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the substantial net loss position. The positive operating cash flow provides some mitigation, indicating that non-cash charges may be impacting reported profitability. The company's capital efficiency metrics are challenging to assess positively given the loss-making position. The modest capital expenditure level suggests the business model does not require significant fixed asset reinvestment to maintain operations, focusing instead on working capital management for project execution.

Balance Sheet And Financial Health

Pubang maintains a reasonable liquidity position with CNY 584 million in cash and equivalents against total debt of CNY 219 million, indicating a net cash position. This conservative debt level provides some financial flexibility amid operational challenges. The balance sheet structure appears focused on working capital management for project-based operations rather than leveraged growth. The cash position relative to the company's market capitalization suggests investors may be discounting future cash flow uncertainties.

Growth Trends And Dividend Policy

The company's growth trajectory appears challenged by the significant net loss reported for the period. No dividend distribution was made, consistent with the loss-making position and likely reflecting a priority on preserving capital for operational stability. The landscape architecture sector's growth is tied to urban development cycles and government infrastructure spending, which may be experiencing volatility in the current economic environment. The absence of dividends aligns with the need to conserve resources during a difficult operational period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.81 billion, the market appears to be valuing the company at approximately 1.9 times revenue despite the loss-making position. The low beta of 0.383 suggests the stock exhibits lower volatility than the broader market, possibly reflecting its small-cap status or specific investor base. The valuation multiple implies some expectation of recovery or asset value beyond current earnings capacity, though investor sentiment appears cautious given the profitability challenges.

Strategic Advantages And Outlook

Pubang's primary strategic advantages include its long-established presence since 1995 and integrated service offering within the specialized landscape architecture niche. The company's Guangzhou headquarters provides access to one of China's most developed regional economies. However, the outlook remains challenging given the reported losses and dependence on construction and infrastructure cycles. Success will depend on improving project margins, managing working capital efficiently, and navigating the competitive dynamics of China's engineering services market where pricing pressure and client payment terms can significantly impact profitability.

Sources

Company filingsFinancial data providers

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