investorscraft@gmail.com

Intrinsic ValueWolong New Energy Group Co., Ltd. (600173.SS)

Previous Close$8.34
Intrinsic Value
Upside potential
Previous Close
$8.34

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

Wolong New Energy Group Co., Ltd. operates as a real estate development company primarily focused on the Chinese property market. The company engages in the development, sale, and management of residential and commercial properties, generating revenue through property sales and related services. Operating in China's highly competitive and regulated real estate sector, Wolong maintains a regional presence with operations centered in Shaoxing and surrounding areas. The company's market position reflects that of a mid-sized regional developer navigating the challenges of China's property market transformation, including shifting government policies and changing demand patterns. Wolong's business model depends on land acquisition, development cycles, and property sales timing, exposing it to regional market fluctuations and broader economic conditions affecting the Chinese real estate industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.61 billion with net income of CNY 40.86 million, indicating thin profit margins characteristic of the competitive real estate sector. Operating cash flow was negative CNY 565.21 million, reflecting potential challenges in cash collection or significant investment in development projects. The negative operating cash flow suggests the company may be experiencing working capital pressures during its development cycle.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.06 demonstrates modest earnings generation relative to the share count. The negative operating cash flow combined with capital expenditures of CNY 67.42 million indicates the company is investing in property development while experiencing cash outflows from operations. This pattern is common in real estate development during active project phases but requires careful monitoring.

Balance Sheet And Financial Health

The company maintains CNY 467.59 million in cash against total debt of CNY 516.82 million, showing moderate leverage. The debt level appears manageable relative to the company's scale, though the negative operating cash flow warrants attention to liquidity management. The balance sheet structure reflects typical real estate development financing with project-specific debt funding.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.06 per share, representing a full distribution of earnings given the equivalent EPS. This dividend policy suggests management's commitment to shareholder returns despite the challenging operating environment. Growth prospects are tied to the Chinese real estate market's recovery and the company's ability to successfully complete and sell development projects.

Valuation And Market Expectations

With a market capitalization of CNY 6.15 billion and a beta of 0.678, the market prices the company with lower volatility than the broader market. The valuation reflects investor expectations for the company's ability to navigate China's evolving real estate landscape and execute its development projects profitably in a challenging market environment.

Strategic Advantages And Outlook

The company's regional expertise and established presence in Shaoxing provide local market knowledge advantages. However, the outlook remains cautious given the broader challenges in China's property sector, including regulatory changes and economic headwinds. Success will depend on prudent project selection, cost management, and adapting to evolving market conditions and government policies affecting real estate development.

Sources

Company financial statementsStock 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