investorscraft@gmail.com

Intrinsic ValueBeijing Dalong Weiye Real Estate Development Co.,Ltd (600159.SS)

Previous Close$2.88
Intrinsic Value
Upside potential
Previous Close
$2.88

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

Beijing Dalong Weiye Real Estate Development Co., Ltd. operates as a specialized real estate developer primarily focused on the Chinese property market, with its core activities centered in Beijing. The company's fundamental revenue model is derived from the development, sale, and management of residential and commercial real estate projects. Beyond its primary development operations, it has strategically diversified its service offerings to include building construction, greenery and garden landscaping, and integrated urban management services, creating a more holistic approach to property development. This diversification aims to capture additional value throughout the project lifecycle and mitigate exposure to cyclical property sales. Operating within the highly competitive and regulated Chinese real estate sector, the company navigates a challenging environment characterized by government policy shifts and changing market demand. Its market position is that of a regional player, deeply entrenched in the Beijing market rather than a national giant, which influences its scale and growth trajectory relative to larger competitors.

Revenue Profitability And Efficiency

The company reported revenue of CNY 752.1 million for the period, indicating ongoing operational activity. However, profitability was severely challenged, with a net loss of CNY 199.4 million and a diluted EPS of -CNY 0.24. Operating cash flow was minimal at CNY 66,931, while capital expenditures were an outflow of CNY 306,524, suggesting very constrained investment in new projects or assets.

Earnings Power And Capital Efficiency

Current earnings power is negative, reflecting the significant net loss and pressure on margins prevalent in the real estate sector. Capital efficiency metrics are under strain, as evidenced by the minimal operating cash flow relative to the market capitalization, indicating challenges in converting assets and operations into positive cash generation.

Balance Sheet And Financial Health

A notable feature is a strong liquidity position, with cash and equivalents of CNY 506.0 million significantly outweighing a modest total debt of CNY 274,352. This results in a substantial net cash position, which provides a crucial buffer against the current period of operational losses and sector-wide headwinds.

Growth Trends And Dividend Policy

The reported financials indicate a contraction, with a net loss contrasting with prior profitability. The company's dividend policy is conservative, with a dividend per share of CNY 0, reflecting a prioritization of capital preservation over shareholder returns given the current challenging operating environment and loss-making position.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.52 billion, the market is likely applying a significant discount to the company's net asset value, factoring in the sector's risks and the company's recent losses. The beta of 1.204 suggests the stock is perceived as more volatile than the broader market.

Strategic Advantages And Outlook

The primary strategic advantage is its strong net cash balance sheet, offering resilience. The outlook remains cautious, tied to the recovery of the Chinese real estate market, government policy, and the company's ability to navigate a prolonged sector downturn and return to profitability.

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