investorscraft@gmail.com

Intrinsic ValueZhuhai Zhumian Group Co., Ltd. (600185.SS)

Previous Close$6.72
Intrinsic Value
Upside potential
Previous Close
$6.72

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

Zhuhai Zhumian Group operates as a diversified Chinese conglomerate with three core business segments: Real Estate, Big Consumer Industry, and Big Health Industry. The company develops and sells mid-to-high-end residential properties while simultaneously expanding into consumer retail through integrated online-offline shopping channels and membership marketing systems. Its Big Health segment focuses on emerging healthcare sectors including biological detection technologies and Internet pharmacy services, positioning the company at the intersection of traditional real estate and growing consumer-health markets. This diversified approach allows Zhumian Group to leverage its real estate expertise while pursuing growth in China's expanding consumer and healthcare sectors, though it faces intense competition in both traditional property development and emerging digital health markets. The company maintains its headquarters in Zhuhai, China, and has established a presence across multiple business verticals since its founding in 1999, creating a unique hybrid business model that blends physical asset development with digital consumer and health services.

Revenue Profitability And Efficiency

The company generated CNY 5.28 billion in revenue but reported a significant net loss of CNY 1.51 billion, indicating substantial profitability challenges. Despite the negative bottom line, operating cash flow remained positive at CNY 768.8 million, suggesting some operational cash generation capability amidst difficult market conditions.

Earnings Power And Capital Efficiency

Zhuhai Zhumian's earnings power appears constrained with a diluted EPS of -CNY 0.80, reflecting the company's current unprofitability. Capital expenditures of CNY -72.9 million indicate limited investment in new projects, potentially signaling a conservative approach during challenging market conditions or strategic reassessment of capital allocation.

Balance Sheet And Financial Health

The company maintains a substantial cash position of CNY 5.06 billion against total debt of CNY 9.96 billion, indicating moderate liquidity but significant leverage. This debt level relative to the company's market capitalization of CNY 11.10 billion suggests a leveraged balance sheet that may require careful management in the current real estate environment.

Growth Trends And Dividend Policy

Current financial performance shows contraction with no dividend distribution, reflecting the company's focus on preserving capital during a challenging period. The diversification into consumer and health segments represents a strategic growth initiative, though near-term results indicate these ventures have yet to offset weakness in the core real estate business.

Valuation And Market Expectations

Trading with a market capitalization of CNY 11.10 billion, the company's valuation reflects investor concerns about the Chinese property sector and the company's current unprofitability. The low beta of 0.296 suggests the stock exhibits less volatility than the broader market, potentially indicating perceived stability or limited growth expectations.

Strategic Advantages And Outlook

The company's diversification into consumer and health sectors provides potential growth avenues beyond traditional real estate, though execution risks remain significant. Success will depend on effectively managing the real estate portfolio while simultaneously building competitive positions in the newer business segments amid China's evolving economic landscape.

Sources

Company descriptionFinancial metrics providedShanghai Stock Exchange filings

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