investorscraft@gmail.com

Intrinsic ValueGuangzhou Yuetai Group Co., Ltd. (600393.SS)

Previous Close$0.37
Intrinsic Value
Upside potential
Previous Close
$0.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Guangzhou Yuetai Group operates as a comprehensive real estate developer with a vertically integrated business model spanning property development, construction, operations, and management services. The company focuses on residential and commercial projects primarily under the Yuetai brand across China and select international markets. Operating in China's highly competitive and cyclical real estate sector, Yuetai faces intense competition from both state-owned enterprises and private developers. The company's market position reflects that of a regional player with established presence in Guangzhou and surrounding areas, though it lacks the scale and national footprint of China's top-tier developers. Recent industry challenges including regulatory tightening and liquidity constraints have particularly impacted mid-sized developers like Yuetai, testing their operational resilience and financial stability in a transforming market environment.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.45 billion for FY2022, but suffered significant losses with net income of negative CNY 1.44 billion. This substantial loss reflects the severe challenges facing China's property sector, including project delays, declining property values, and reduced buyer demand. Operating cash flow remained positive at CNY 103.7 million, though this was insufficient to offset the deep operational losses experienced during the period.

Earnings Power And Capital Efficiency

Yuetai's earnings power was severely impaired with a diluted EPS of -CNY 0.57, indicating substantial value destruction for shareholders. The company maintained minimal capital expenditures of CNY -0.42 million, suggesting limited investment in new projects or expansion during this challenging period. This conservative approach reflects the constrained operating environment and focus on preserving liquidity rather than growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows significant financial stress with total debt of CNY 3.68 billion substantially exceeding cash reserves of CNY 115.2 million. This high leverage ratio, combined with substantial operating losses, indicates severe financial distress. The company's ability to service its debt obligations appears constrained, reflecting the broader liquidity crisis affecting China's property development sector during this period.

Growth Trends And Dividend Policy

Despite the challenging operating environment, the company maintained a dividend payment of CNY 0.47 per share, which appears inconsistent with its substantial losses and strained financial position. This dividend policy may reflect contractual obligations or strategic considerations, though it further pressures the company's already constrained liquidity position amid declining operational performance and market challenges.

Valuation And Market Expectations

With a market capitalization of approximately CNY 938 million, the market appears to be pricing in significant challenges and potential restructuring needs. The beta of 0.70 suggests moderate volatility relative to the broader market, though this may not fully capture the company-specific risks associated with its financial distress and sector-wide headwinds affecting Chinese property developers.

Strategic Advantages And Outlook

The company's long-established presence since 1979 provides some market familiarity, though its regional focus limits diversification benefits. The outlook remains challenging given sector-wide regulatory pressures, liquidity constraints, and deteriorating fundamentals. Survival and debt restructuring appear more immediate priorities than growth initiatives in the current operating environment.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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