investorscraft@gmail.com

Intrinsic ValueTianjin Songjiang Co., Ltd. (600225.SS)

Previous Close$0.29
Intrinsic Value
Upside potential
Previous Close
$0.29

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tianjin Songjiang Co., Ltd. operates as a real estate developer specializing in both residential and commercial properties within China's competitive property market. The company's core revenue model involves developing, marketing, and selling residential units including high-rise buildings, multi-storey houses, and villas, alongside commercial assets such as shops, office buildings, and apartments. Operating primarily in the Tianjin region since its founding in 1992, the company navigates China's cyclical real estate sector characterized by regulatory changes and shifting demand patterns. Its market position reflects that of a regional developer facing intense competition from both state-owned enterprises and larger national developers, requiring strategic focus on local market knowledge and development efficiency to maintain relevance amid industry consolidation and financial pressures affecting the broader Chinese property sector.

Revenue Profitability And Efficiency

The company reported revenue of CNY 622.4 million for FY 2023, but experienced significant profitability challenges with a net loss of CNY 121.6 million. This resulted in a diluted EPS of -CNY 0.04, indicating operational inefficiencies and potential margin compression within China's challenging real estate environment. Despite negative earnings, the company generated positive operating cash flow of CNY 328.5 million, suggesting some operational cash generation capability.

Earnings Power And Capital Efficiency

Tianjin Songjiang demonstrates constrained earnings power with substantial negative net income, reflecting the difficult operating conditions in China's property sector. The company maintained significant capital expenditure activity with CNY -1.08 billion invested, indicating ongoing development projects despite financial headwinds. The negative EPS and substantial capital outlays highlight challenges in achieving satisfactory returns on invested capital in the current market cycle.

Balance Sheet And Financial Health

The balance sheet shows CNY 508.8 million in cash against total debt of CNY 2.82 billion, indicating elevated leverage ratios common in real estate development. This debt structure, while typical for property developers, creates financial risk amid market downturns. The company's liquidity position appears constrained relative to its debt obligations, requiring careful management of development timelines and sales conversions.

Growth Trends And Dividend Policy

Current trends reflect the broader challenges in China's property market with negative growth in profitability metrics. The company maintained a zero dividend policy (CNY 0 per share), consistent with its loss-making position and need to preserve capital for ongoing operations and debt servicing. This approach prioritizes financial stability over shareholder returns during the sector's downturn.

Valuation And Market Expectations

With a market capitalization of approximately CNY 989 million, the market appears to be pricing the company at a significant discount to its asset base, reflecting concerns about China's property sector outlook and the company's financial performance. The beta of 0.633 suggests lower volatility than the broader market, possibly indicating perceived stability or limited growth expectations from investors.

Strategic Advantages And Outlook

The company's primary advantage lies in its established presence in the Tianjin market and experience navigating China's complex real estate regulations. However, the outlook remains challenging due to sector-wide pressures including regulatory tightening, reduced demand, and financial constraints. Success will depend on effectively managing existing projects, controlling costs, and adapting to evolving market conditions in China's property sector.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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