investorscraft@gmail.com

Intrinsic ValueNew Dazheng Property Group Co., Ltd. (002968.SZ)

Previous Close$13.29
Intrinsic Value
Upside potential
Previous Close
$13.29

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

New Dazheng Property Group operates as an independent third-party property service provider specializing in smart city public infrastructure throughout China. The company generates revenue through comprehensive property management services and specialized value-added solutions tailored to urban public buildings. Its service portfolio spans a diverse range of property types including educational institutions, aviation facilities, medical centers, government buildings, and commercial complexes, positioning it as a specialized operator within China's expansive real estate services sector. The company has established a distinct market position by focusing on public sector and institutional clients rather than mass residential communities, which differentiates it from conventional property management firms. This strategic focus on public infrastructure aligns with China's ongoing urbanization and smart city development initiatives, creating stable, long-term service contracts. New Dazheng leverages its expertise in managing complex public facilities to maintain competitive advantages in operational efficiency and specialized service delivery, building on its foundation established in 1998 in Chongqing.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 3.39 billion for the fiscal period, demonstrating its substantial scale in China's property services market. Net income reached CNY 113.8 million, reflecting a net margin of approximately 3.4%, which is characteristic of the competitive property management industry. Operating cash flow of CNY 142.3 million significantly exceeded capital expenditures of CNY 38.4 million, indicating healthy cash generation from core operations that supports ongoing business requirements without excessive reinvestment needs.

Earnings Power And Capital Efficiency

New Dazheng delivered diluted earnings per share of CNY 0.51, providing a clear measure of shareholder returns from current operations. The company's cash conversion cycle appears efficient, with operating cash flow covering capital investment requirements by nearly four times. This strong cash generation relative to earnings suggests effective working capital management and limited need for significant fixed asset investments, which is typical for service-oriented businesses with asset-light operational models.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 599.9 million substantially exceeding total debt of CNY 47.1 million. This robust liquidity position provides significant operational flexibility and financial stability. The minimal debt burden relative to cash reserves indicates a low-risk balance sheet that can withstand economic fluctuations while supporting potential strategic initiatives without requiring external financing.

Growth Trends And Dividend Policy

New Dazheng demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.285 per share, representing a payout ratio of approximately 56% based on diluted EPS. This balanced capital allocation strategy returns substantial cash to shareholders while retaining earnings for organic growth opportunities. The company's focus on public building management provides relatively stable revenue streams that support consistent dividend distributions, though growth rates may be moderated by the nature of its public sector client base.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.94 billion, the company trades at a price-to-earnings ratio of around 26 based on current earnings, reflecting market expectations for sustained growth in China's property services sector. The beta of 0.56 indicates lower volatility compared to the broader market, suggesting investors perceive the business as relatively defensive given its focus on essential public infrastructure services rather than cyclical residential real estate.

Strategic Advantages And Outlook

The company's specialized expertise in managing diverse public facilities represents a significant competitive advantage in serving institutional clients. Its long-standing presence since 1998 provides established relationships and operational experience that newer entrants would find difficult to replicate. The strategic alignment with China's smart city development initiatives positions New Dazheng to benefit from ongoing urbanization trends, though its outlook remains subject to government spending patterns and regulatory developments in the property services industry.

Sources

Company Financial ReportsStock 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