investorscraft@gmail.com

Intrinsic ValueYunnan Metropolitan RealEstate Development Co.Ltd (600239.SS)

Previous Close$2.36
Intrinsic Value
Upside potential
Previous Close
$2.36

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

Yunnan Metropolitan Real Estate Development operates as a specialized real estate developer focused on the Yunnan province market in China, with its headquarters in Kunming. The company engages in the comprehensive development, investment, management, and leasing of residential and commercial properties, creating a diversified revenue stream beyond mere property sales. As a subsidiary of Yunnan Kanglv Holdings Group, it benefits from local market expertise and established relationships within the regional real estate sector. The company operates in a challenging Chinese property market characterized by regulatory changes and economic headwinds, positioning itself as a regional player rather than a national competitor. Its market position reflects the broader consolidation trend within China's real estate industry, where regional developers focus on local demand and operational efficiency to navigate market volatility and changing consumer preferences.

Revenue Profitability And Efficiency

The company generated CNY 1.93 billion in revenue but reported a net loss of CNY 49.5 million, indicating significant profitability challenges. Operating cash flow was negative at CNY 27.4 million, while capital expenditures totaled CNY 16.7 million, reflecting constrained cash generation from core operations during a difficult period for Chinese real estate developers.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 0.03 demonstrates weak earnings power amid market headwinds. The negative operating cash flow relative to capital investments suggests inefficient capital deployment, with the company struggling to generate positive returns from its development activities in the current market environment.

Balance Sheet And Financial Health

The balance sheet shows CNY 678 million in cash against total debt of CNY 2.66 billion, indicating moderate liquidity but significant leverage. The debt burden relative to market capitalization of CNY 4.27 billion suggests financial stress, though the cash position provides some near-term operational flexibility.

Growth Trends And Dividend Policy

Current performance reflects the broader contraction in China's property sector with no dividend distribution. The zero dividend per share policy aligns with the company's loss-making position and need to preserve capital during this challenging phase of market adjustment and consolidation.

Valuation And Market Expectations

Trading with a market capitalization of CNY 4.27 billion and a beta of 0.685, the market appears to price in significant challenges facing regional Chinese property developers. The valuation reflects subdued expectations for near-term recovery in the sector amid ongoing regulatory and economic pressures.

Strategic Advantages And Outlook

As a subsidiary of Yunnan Kanglv Holdings, the company benefits from local market knowledge and potential group support. However, the outlook remains challenging given sector-wide headwinds, regulatory constraints, and the need to navigate China's property market transformation while managing substantial debt obligations.

Sources

Company financial reportsStock 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