investorscraft@gmail.com

Intrinsic ValuePoly Developments and Holdings Group Co., Ltd. (600048.SS)

Previous Close$6.81
Intrinsic Value
Upside potential
Previous Close
$6.81

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

Poly Developments and Holdings Group Co., Ltd. operates as a comprehensive real estate developer in China and internationally, focusing on the development, investment, operation, and management of diverse property types. The company's core revenue model centers on residential and commercial real estate development, complemented by value-added services including construction, agency operations, exhibition services, and hospitality management through its Mercure brand. As one of China's largest state-backed property developers, Poly maintains a dominant market position with extensive land reserves and nationwide project presence. The company leverages its integrated business approach to capture value across the real estate value chain, from development and construction to property management and commercial operations. This diversified model provides revenue stability while navigating cyclical market conditions in China's property sector. Poly's government-affiliated background offers advantages in land acquisition and financing, positioning it as a relatively stable player amid industry consolidation.

Revenue Profitability And Efficiency

The company generated CNY 311.7 billion in revenue with net income of CNY 5.0 billion, reflecting compressed margins in China's challenging property market. Operating cash flow of CNY 6.3 billion indicates some operational cash generation despite market headwinds. Capital expenditures of CNY -179 million suggest minimal new investment activity, consistent with industry-wide caution toward expansion.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.42 demonstrates modest earnings power relative to the company's scale. The significant gap between revenue and net income highlights margin pressures from property price adjustments and elevated operating costs. Cash generation from operations remains positive but constrained compared to historical performance levels.

Balance Sheet And Financial Health

With CNY 134.2 billion in cash against CNY 273.0 billion in total debt, the company maintains substantial leverage typical for real estate development. The cash position provides some liquidity buffer, though debt levels require careful management amid ongoing property market adjustments. The balance sheet reflects the capital-intensive nature of large-scale real estate operations.

Growth Trends And Dividend Policy

Current market conditions suggest constrained growth prospects in the near term, with the industry facing structural adjustments. The company maintained a dividend of CNY 0.17 per share, indicating commitment to shareholder returns despite profitability challenges. Future growth will depend on market recovery and the company's ability to adapt to new industry dynamics.

Valuation And Market Expectations

With a market capitalization of CNY 94.4 billion, the company trades at a significant discount to its asset base, reflecting investor concerns about China's property sector. The beta of 0.493 indicates lower volatility than the broader market, suggesting perceived relative stability among property developers. Valuation metrics imply cautious market expectations for sector recovery.

Strategic Advantages And Outlook

Poly's state-affiliated status provides strategic advantages in financing and land acquisition during market consolidation. The diversified service offerings beyond pure development create additional revenue streams. The outlook remains cautious given ongoing property market adjustments, though the company's scale and government backing position it for potential recovery when market conditions stabilize.

Sources

Company financial reportsStock exchange disclosuresMarket 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