investorscraft@gmail.com

Intrinsic ValueGemdale Corporation (600383.SS)

Previous Close$3.25
Intrinsic Value
Upside potential
Previous Close
$3.25

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

Gemdale Corporation operates as a comprehensive real estate developer in China and internationally, focusing on the development, operation, and sale of industrial, commercial, and residential properties. The company's diversified revenue streams include property sales, real estate finance services, property management, and sports operations, positioning it across multiple real estate segments. Gemdale has established a significant market presence since its 1988 founding, leveraging its Shenzhen headquarters to capitalize on key urban development projects. The company navigates China's complex real estate sector by maintaining a balanced portfolio that includes both development projects and operational assets, though it faces intense competition and regulatory challenges inherent to the Chinese property market. Gemdale's integrated approach combining development with ancillary services provides some insulation against market cyclicality while maintaining its position as a mid-tier developer with national reach.

Revenue Profitability And Efficiency

Gemdale generated CNY 75.3 billion in revenue during the period but reported a substantial net loss of CNY 6.1 billion, reflecting significant challenges in China's property market. The company maintained strong operating cash flow of CNY 13.6 billion, indicating effective working capital management despite the difficult operating environment. The negative earnings per share of CNY -1.35 underscores the profitability pressures facing the real estate sector.

Earnings Power And Capital Efficiency

The company's negative net income demonstrates severe earnings pressure, though robust operating cash flow generation suggests underlying operational efficiency. Capital expenditures were minimal at CNY -200 million, indicating a conservative investment approach amid market uncertainty. The significant disparity between cash flow and reported earnings points to non-cash impairments affecting profitability.

Balance Sheet And Financial Health

Gemdale maintains a solid liquidity position with CNY 22.7 billion in cash and equivalents against total debt of CNY 42.8 billion. The debt level appears manageable relative to the company's scale, though the recent losses may pressure financial flexibility. The balance sheet structure reflects typical leverage patterns for real estate developers with project financing requirements.

Growth Trends And Dividend Policy

Despite the challenging operating environment, the company maintained a nominal dividend of CNY 0.02 per share, signaling management's commitment to shareholder returns. The negative earnings and revenue pressures reflect broader sector headwinds rather than company-specific issues. Growth prospects remain constrained by China's property market correction and regulatory environment.

Valuation And Market Expectations

With a market capitalization of CNY 19.3 billion, the company trades at a significant discount to its revenue base, reflecting investor skepticism about recovery prospects. The high beta of 1.98 indicates substantial sensitivity to market and sector movements. Valuation metrics suggest market expectations remain cautious regarding China's property sector stabilization.

Strategic Advantages And Outlook

Gemdale's diversified property portfolio and established market presence provide some resilience, though the outlook remains challenging amid China's property market adjustment. The company's strong cash position offers operational flexibility during the downturn. Success will depend on navigating regulatory changes and adapting to the new normal in Chinese real estate development.

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