investorscraft@gmail.com

Intrinsic ValueBeijing Capital Development Co., Ltd. (600376.SS)

Previous Close$5.60
Intrinsic Value
Upside potential
Previous Close
$5.60

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 Capital Development operates as a major real estate developer in China, specializing in the development and management of residential and commercial properties. The company's core revenue model centers on property sales and long-term rental income from its diversified portfolio, which includes office buildings, apartments, hotels, and tourist facilities. As a subsidiary of Beijing Capital Development Holding Group, the company benefits from strong government affiliations and access to prime development opportunities in the Beijing metropolitan area. Operating within China's highly competitive and regulated real estate sector, the company maintains a significant regional presence despite facing industry-wide challenges including market saturation and regulatory tightening. Its strategic positioning leverages urban development projects and property management services, targeting both residential and commercial segments across key Chinese markets. The company's extensive experience and established brand recognition provide competitive advantages in securing development rights and managing large-scale real estate projects throughout the country.

Revenue Profitability And Efficiency

The company reported revenue of CNY 24.2 billion for the period, demonstrating substantial operational scale despite challenging market conditions. However, profitability remains severely pressured with a net loss of CNY 8.14 billion, reflecting the ongoing property market downturn and potential asset impairments. Operating cash flow of CNY 7.38 billion indicates some operational resilience, though capital expenditures were minimal at CNY -191 million, suggesting constrained investment activity.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 3.24 reflects significant earnings pressure amid China's property sector challenges. The substantial net loss indicates impaired earnings power currently, though positive operating cash flow generation suggests some underlying operational capability. Capital efficiency metrics are likely depressed given the industry-wide headwinds affecting property valuations and development margins across the Chinese real estate market.

Balance Sheet And Financial Health

The balance sheet shows CNY 18.8 billion in cash against total debt of CNY 91.8 billion, indicating elevated leverage ratios common in real estate development. The high debt burden reflects the capital-intensive nature of property development, though liquidity appears manageable with substantial cash reserves. Financial health is constrained by sector-wide pressures affecting asset values and financing conditions in China's property market.

Growth Trends And Dividend Policy

Current trends reflect the broader Chinese property sector contraction, with negative earnings growth and suspended dividend payments. The zero dividend per share indicates capital preservation priorities amid market challenges. Growth prospects are contingent on sector recovery and potential government support measures for the distressed property development industry in China.

Valuation And Market Expectations

With a market capitalization of CNY 15.6 billion, the company trades at a significant discount to its revenue base, reflecting market skepticism about near-term recovery prospects. The beta of 0.908 suggests moderate sensitivity to market movements, though sector-specific risks dominate valuation considerations given the ongoing property market correction in China.

Strategic Advantages And Outlook

The company's strategic advantages include its Beijing-focused portfolio, government affiliations, and diversified property management operations. The outlook remains challenging given persistent property market weakness, though potential government stabilization measures could provide some support. Long-term prospects depend on successful navigation of sector consolidation and adaptation to China's evolving real estate regulatory environment.

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