investorscraft@gmail.com

Intrinsic ValueZhejiang Dongwang Times Technology Co., Ltd. (600052.SS)

Previous Close$4.78
Intrinsic Value
Upside potential
Previous Close
$4.78

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

Zhejiang Dongwang Times Technology Co., Ltd. operates as a real estate developer in China, primarily focusing on property development projects. The company generates revenue through the sale and leasing of developed properties, supplemented by its ownership and operation of a five-star hotel, which provides a diversified income stream within the hospitality sector. Operating in the highly competitive and cyclical Chinese real estate market, the company faces significant regulatory and economic headwinds that impact development cycles and profitability. Its market position is that of a regional player, having been founded in Hangzhou in 1993, without the scale of national giants. The 2021 rebranding to include 'Technology' in its name suggests a potential strategic pivot, though its core operations remain firmly in traditional real estate assets, indicating a focus on leveraging its established regional presence amidst a challenging sector environment.

Revenue Profitability And Efficiency

The company reported revenue of CNY 447.5 million for the period, but this was overshadowed by a significant net loss of CNY -366.9 million, indicating severe profitability challenges. Operating cash flow was positive at CNY 106.4 million, suggesting some core operational cash generation despite the reported loss, which may be influenced by non-cash accounting charges.

Earnings Power And Capital Efficiency

Diluted EPS was deeply negative at -CNY 0.45, reflecting the substantial net loss and weak earnings power. Capital expenditures of CNY -157.9 million exceeded the operating cash flow, indicating the company was a net user of cash for investing activities during this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 608.2 million against a relatively low total debt of CNY 72.1 million, suggesting a strong liquidity position and low leverage. This conservative debt structure provides a crucial buffer against the current operational losses and market volatility.

Growth Trends And Dividend Policy

The significant net loss points to negative growth trends in profitability. Despite this, the company maintained a dividend per share of CNY 0.05, indicating a commitment to returning capital to shareholders, though this policy may be under pressure if losses persist.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.7 billion, the market is valuing the company significantly above its book value or revenue, potentially pricing in a recovery or asset value. The beta of 0.525 suggests the stock is less volatile than the broader market.

Strategic Advantages And Outlook

Its key advantages include a strong cash position, low debt, and a diversified asset base including a hotel. The outlook remains cautious due to sector-wide challenges in Chinese real estate, though its solid balance sheet provides flexibility to navigate the downturn.

Sources

Company FilingsShanghai 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