investorscraft@gmail.com

Intrinsic ValueChina Fortune Land Development Co., Ltd. (600340.SS)

Previous Close$1.56
Intrinsic Value
Upside potential
Previous Close
$1.56

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

China Fortune Land Development operates as a specialized industrial city developer and comprehensive real estate services provider in China and select international markets. The company's core revenue model centers on the investment, development, construction, and operation of new industrial cities, integrating industrial park development with commercial and residential real estate. This integrated approach allows the company to capture value across the entire development lifecycle, from land acquisition and infrastructure development to property management and industrial services. Operating within China's competitive real estate development sector, the company has established a niche position by focusing on government-backed industrial park projects that benefit from urbanization policies and regional development initiatives. Its market positioning leverages long-term government partnerships and large-scale project execution capabilities, though it faces significant exposure to China's property market cycles and regulatory changes affecting land development and financing.

Revenue Profitability And Efficiency

The company reported revenue of CNY 23.77 billion for the period but experienced significant challenges with a net loss of CNY 4.82 billion and negative diluted EPS of CNY -1.24. Operating cash flow was negative at CNY -2.42 billion, indicating substantial operational strain despite moderate capital expenditures of CNY -41.18 million. These metrics reflect the severe pressure facing China's property development sector and the company's specific financial difficulties.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained, with substantial losses and negative cash generation from operations. The negative operating cash flow of CNY -2.42 billion suggests the business is consuming rather than generating cash from its core operations. Capital efficiency metrics are challenging given the capital-intensive nature of real estate development and the current market conditions affecting asset turnover and returns.

Balance Sheet And Financial Health

The balance sheet shows significant financial stress with total debt of CNY 135.56 billion substantially exceeding cash and equivalents of CNY 5.81 billion. This high leverage ratio, combined with negative profitability and cash flow, indicates severe financial health concerns. The debt burden presents substantial refinancing risks and constraints on operational flexibility in the current challenging real estate market environment.

Growth Trends And Dividend Policy

Current trends indicate contraction rather than growth, with the company suspending dividend payments entirely. The absence of dividends reflects the need to preserve cash amid substantial losses and negative cash flow. The company's growth prospects are heavily dependent on the recovery of China's property market and its ability to restructure operations and debt obligations.

Valuation And Market Expectations

With a market capitalization of CNY 9.31 billion, the market appears to be pricing significant distress and potential restructuring needs. The valuation reflects deep concerns about the company's ability to service its substantial debt load and navigate China's ongoing property market correction. Market expectations likely incorporate substantial uncertainty regarding recovery prospects and potential dilution from restructuring efforts.

Strategic Advantages And Outlook

The company's strategic advantages include its established government partnerships and experience in large-scale industrial city development. However, the outlook remains challenging due to high leverage, sector-wide pressures, and China's property market downturn. Success will depend on effective debt restructuring, government support, and adaptation to the evolving regulatory and market environment for property developers.

Sources

Company financial reportsStock exchange disclosuresPublic financial data

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