investorscraft@gmail.com

Intrinsic ValueGreattown Holdings Ltd. (600094.SS)

Previous Close$5.02
Intrinsic Value
Upside potential
Previous Close
$5.02

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

Greattown Holdings Ltd. operates as a diversified real estate developer and financial services provider in China's competitive property market. The company's core business involves developing residential properties, urban complexes, industrial parks, tourism and cultural parks, office buildings, and hotel properties. Beyond traditional real estate development, Greattown has strategically expanded into financial services including insurance, securities, financial leasing, and various investment funds focused on industrial mergers, equity, new energy, and real estate. This dual business model positions the company to capture value across both physical asset development and financial services sectors. The company's geographical focus within China, particularly with its Shanghai headquarters, provides access to key urban markets while its diversified approach helps mitigate sector-specific risks. Greattown's integration of property development with financial services creates synergistic opportunities, though it also exposes the company to regulatory complexities in both real estate and financial sectors within the Chinese market.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.17 billion for the period but experienced significant challenges with a net loss of CNY 2.34 billion. This substantial loss, reflected in negative diluted EPS of CNY 1.00, indicates severe profitability pressures in the current real estate market environment. Operating cash flow remained positive at CNY 22.3 million, though relatively modest compared to the scale of operations, suggesting some operational cash generation despite the overall negative bottom-line performance.

Earnings Power And Capital Efficiency

Greattown's earnings power appears significantly constrained by the challenging real estate market conditions in China. The negative net income and EPS indicate the company is currently unable to generate sustainable profits from its operations. The modest operating cash flow of CNY 22.3 million, while positive, represents minimal cash generation relative to the company's asset base and market capitalization, suggesting inefficient capital deployment in the current market cycle.

Balance Sheet And Financial Health

The company maintains CNY 844 million in cash and equivalents against total debt of CNY 1.77 billion, indicating a manageable debt position with a cash-to-debt ratio of approximately 48%. This liquidity position provides some financial flexibility, though the ongoing operational losses may pressure cash reserves over time. The balance sheet structure appears relatively conservative given the industry context, with debt levels not excessively high relative to the company's scale.

Growth Trends And Dividend Policy

Despite the challenging operating environment, the company maintained a dividend payment of CNY 0.03 per share, suggesting management's commitment to shareholder returns despite current profitability challenges. The negative growth trends in profitability reflect broader sector headwinds in China's real estate market rather than company-specific issues alone. The dividend policy appears sustainable given the current cash position, though continued losses could pressure future distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.15 billion, the company trades at negative earnings multiples due to the current loss position. The beta of 0.432 indicates lower volatility than the broader market, possibly reflecting investor perception of the stock as a value play or expectations of sector recovery. The valuation likely incorporates significant discounting for the challenging real estate environment and current profitability issues.

Strategic Advantages And Outlook

The company's diversified business model spanning real estate development and financial services provides some risk mitigation compared to pure-play developers. Its established presence since 1986 and Shanghai headquarters offer strategic advantages in accessing key Chinese markets. However, the outlook remains challenging given ongoing sector headwinds, regulatory environment, and the need to return to profitability. Success will depend on navigating market conditions while leveraging its dual business model effectively.

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