investorscraft@gmail.com

Intrinsic ValueSundy Land Investment Co., Ltd. (600077.SS)

Previous Close$0.41
Intrinsic Value
Upside potential
Previous Close
$0.41

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sundy Land Investment Co., Ltd. operates as a diversified real estate developer primarily focused on the Chinese property market, with its headquarters in Hangzhou. The company engages in the development, sale, and management of residential and commercial properties, generating revenue through property sales, leasing operations, and related real estate services. Operating within China's highly competitive and regulated real estate sector, Sundy Land faces significant market pressures including government policies aimed at cooling property speculation and managing housing affordability. The company's market position is challenged by larger, more capitalized competitors and the broader sector's financial stresses, requiring careful navigation of liquidity constraints and evolving regulatory frameworks that impact development timelines and sales cycles.

Revenue Profitability And Efficiency

Sundy Land reported revenue of CNY 7.99 billion for FY 2022, but experienced severe profitability challenges with a net loss of CNY -3.50 billion and diluted EPS of -CNY 2.78. The company generated positive operating cash flow of CNY 1.61 billion, though capital expenditures were minimal at CNY -18.14 million, indicating limited investment in new projects during this period of financial stress.

Earnings Power And Capital Efficiency

The company's earnings power was significantly impaired in 2022, with substantial losses reflecting the challenging operating environment in China's real estate sector. Operating cash flow generation remained positive despite the net loss, suggesting some underlying operational functionality. The minimal capital expenditures indicate a defensive posture focused on preserving liquidity rather than expansion.

Balance Sheet And Financial Health

Sundy Land maintained a strong cash position of CNY 4.36 billion against total debt of CNY 4.21 billion, providing some liquidity buffer. The balance sheet shows a relatively balanced debt-to-cash position, though the substantial operating losses raise concerns about ongoing financial sustainability and the company's ability to service obligations amid sector-wide pressures.

Growth Trends And Dividend Policy

Despite reporting a significant net loss, the company maintained a dividend payment of CNY 0.24 per share, which may reflect historical commitments or specific corporate policies. The negative earnings and challenging sector conditions suggest growth prospects are constrained, with focus likely shifting to stability and survival rather than expansion in the current market environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 549 million, the company trades at a significant discount to its revenue base, reflecting market concerns about the sustainability of its business model. The negative beta of 0.96 suggests the stock moves slightly less than the market, possibly indicating investor perception of specific company risks rather than broad market correlation.

Strategic Advantages And Outlook

Sundy Land's established presence since 1984 provides some market experience, but the company faces severe headwinds from China's property market downturn and regulatory environment. The outlook remains challenging given sector-wide liquidity pressures, though the company's cash position provides some near-term stability. Success will depend on navigating regulatory constraints and potentially restructuring operations for sustainability.

Sources

Company Annual ReportStock Exchange FilingsFinancial Data Providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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