investorscraft@gmail.com

Intrinsic ValueBeijing Urban Construction Investment & Development Co., Ltd. (600266.SS)

Previous Close$5.62
Intrinsic Value
Upside potential
Previous Close
$5.62

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

Beijing Urban Construction Investment & Development Co., Ltd. is a prominent real estate developer operating primarily in key Chinese metropolitan areas, including Beijing, Tianjin, and Chongqing. The company's core revenue model is centered on the development, sale, and management of a diverse portfolio of residential and commercial properties, encompassing homes, apartments, villas, office buildings, and hotels. Within China's highly competitive and cyclical real estate sector, the firm leverages its established presence and government-affiliated background to secure urban development projects. Its market positioning is that of a significant regional player, deeply entrenched in the development ecosystems of its chosen cities, though it faces intense competition from both state-owned and private national developers. The company navigates complex regulatory environments and shifting housing policies, focusing on large-scale, integrated property developments that contribute to urban infrastructure. This strategic focus on specific geographic markets allows for deep operational expertise but also creates concentration risk, tying its fortunes closely to the economic health and real estate dynamics of those regions.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 25.4 billion for the period, demonstrating significant operational scale. However, this was overshadowed by a net loss of CNY 951 million, indicating severe pressure on profitability amidst a challenging property market. The negative diluted EPS of CNY -0.55 further confirms the strain on bottom-line performance during this cycle.

Earnings Power And Capital Efficiency

Despite the reported net loss, the firm generated a robust operating cash flow of CNY 5.57 billion, which significantly exceeds its capital expenditures. This indicates that its core development and sales operations remain cash-generative, providing essential liquidity to manage its substantial debt obligations and fund ongoing projects despite the period's accounting loss.

Balance Sheet And Financial Health

The balance sheet shows a high degree of leverage, with total debt of CNY 29.4 billion against cash and equivalents of CNY 9.9 billion. This elevated debt load is characteristic of capital-intensive real estate development but necessitates careful liquidity management, especially in a downturn, to service obligations and complete projects.

Growth Trends And Dividend Policy

Current trends reflect the severe downturn in China's real estate sector, with the company reporting a net loss. Despite this financial stress, it maintained a dividend payment of CNY 0.05 per share, which may signal management's confidence in its liquidity position or a commitment to shareholder returns, though such payouts during losses warrant close monitoring for sustainability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.0 billion, the market is valuing the company at a significant discount to its reported revenue, reflecting deep pessimism regarding the sector's outlook and the company's near-term earnings potential. The beta of 1.077 indicates the stock is slightly more volatile than the broader market.

Strategic Advantages And Outlook

The company's key strategic advantage is its entrenched position in major Chinese urban centers and its experience with large-scale projects. The outlook remains heavily contingent on a recovery in China's property market, government policy support, and the company's ability to navigate its high debt burden while completing and selling its inventory.

Sources

Company Annual ReportPublic Financial Disclosures

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