investorscraft@gmail.com

Intrinsic ValueZhuhai Huafa Properties Co.,Ltd (600325.SS)

Previous Close$4.26
Intrinsic Value
Upside potential
Previous Close
$4.26

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 Huafa Properties operates as a comprehensive real estate developer specializing in both residential and commercial property development across China. Founded in 1980 and headquartered in Zhuhai, the company leverages its long-standing market presence and regional expertise to develop integrated communities and commercial complexes. Its core revenue model centers on property sales and development services, operating within China's highly competitive and regulated real estate sector. The company maintains a focused geographical presence while navigating the cyclical nature of property markets and evolving government policies. Huafa's market position reflects a regional developer with established operational capabilities, though it operates in a fragmented industry dominated by larger national players. The company must balance development pace with market demand fluctuations and financing constraints characteristic of the Chinese property sector.

Revenue Profitability And Efficiency

The company generated CNY 59.99 billion in revenue with net income of CNY 951.3 million, reflecting a net margin of approximately 1.6%. This modest profitability indicates significant cost pressures or market challenges within China's real estate sector. Operating cash flow of CNY 15.9 billion suggests reasonable operational efficiency, though capital expenditures of CNY -10.3 billion indicate substantial ongoing investment in property development projects.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.35, the company demonstrates limited earnings power relative to its revenue base. The negative capital expenditures reflect the capital-intensive nature of property development, requiring continuous investment in land acquisition and construction. The company's ability to convert development projects into cash flow remains critical for sustaining operations in a challenging market environment.

Balance Sheet And Financial Health

The balance sheet shows CNY 33.2 billion in cash against total debt of CNY 106.3 billion, indicating significant leverage common in real estate development. This debt structure supports property development activities but creates interest burden and refinancing risks. The cash position provides some liquidity buffer, though the high debt level requires careful management amid China's property market adjustments.

Growth Trends And Dividend Policy

The company maintained a dividend payment of CNY 0.124 per share, demonstrating commitment to shareholder returns despite market challenges. Growth trends appear constrained by the broader Chinese property market slowdown, with the company focusing on operational stability rather than aggressive expansion. The dividend yield must be evaluated against earnings sustainability in the current market cycle.

Valuation And Market Expectations

With a market capitalization of CNY 11.79 billion, the company trades at a significant discount to its revenue, reflecting market concerns about China's property sector. The beta of 0.445 suggests lower volatility than the broader market, possibly indicating perceived stability or limited growth expectations. Valuation metrics appear depressed relative to historical real estate sector norms.

Strategic Advantages And Outlook

The company's long-established presence since 1980 provides regional expertise and operational experience. However, the outlook remains challenging due to China's property market correction and regulatory environment. Success will depend on prudent capital management, project execution efficiency, and adaptability to evolving market conditions and government policies affecting the real estate sector.

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