investorscraft@gmail.com

Intrinsic ValuePaslin Digital Technology Co., Ltd. (600215.SS)

Previous Close$7.77
Intrinsic Value
Upside potential
Previous Close
$7.77

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

Paslin Digital Technology Co., Ltd. operates as a real estate developer in China, with a core business model centered on property development, investment, and management. The company has strategically diversified beyond traditional development into public facility investment, construction, leasing, and operational management, creating a more resilient revenue stream. Its operations also encompass industrial and technological investments, alongside providing commercial, intelligent engineering, and information technology consulting services, positioning it at the intersection of real estate and digital infrastructure. This pivot, underscored by a rebranding in late 2021, signals a strategic intent to leverage technological integration within the property sector. Operating from its base in Changchun, the company navigates a highly competitive and cyclical domestic real estate market. Its market position is that of a regional player adapting to sector-wide challenges by expanding its service offerings and embedding technology into its core operations to potentially capture new growth avenues in smart city and commercial development.

Revenue Profitability And Efficiency

For the period, the company reported revenue of CNY 1.84 billion, achieving a net income of CNY 64.4 million, which indicates a net profit margin of approximately 3.5%. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -54.9 million, suggesting potential pressures in working capital management or collection cycles within its development projects.

Earnings Power And Capital Efficiency

The company's earnings power is modest, with diluted earnings per share of CNY 0.14. Capital expenditure of CNY -19.4 million, coupled with the negative operating cash flow, indicates that current investments are not being fully funded from core operations, potentially impacting overall capital efficiency and returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 168.5 million against total debt of CNY 511.1 million. This debt-to-cash ratio suggests a leveraged financial position that may require careful management, especially within the capital-intensive and often volatile real estate sector in China.

Growth Trends And Dividend Policy

The company maintains a dividend policy, distributing CNY 0.015 per share. Growth trends are not explicitly clear from the provided snapshot, but the strategic rebranding and expansion into technology-related services indicate a deliberate effort to pivot towards new growth drivers beyond traditional real estate development.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.36 billion, the market assigns a valuation that reflects the challenges and opportunities within the Chinese real estate sector. A beta of 0.458 suggests the stock is perceived as less volatile than the broader market, potentially indicating investor view of it as a defensive play amid sector turbulence.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified service model integrating technology with real estate. The outlook remains intrinsically tied to the health of the Chinese property market and the successful execution of its digital transformation strategy to capitalize on smart city and commercial IT trends.

Sources

Company Annual ReportShanghai 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