investorscraft@gmail.com

Intrinsic ValueBeijing Airport High-Tech Park Co., Ltd. (600463.SS)

Previous Close$11.03
Intrinsic Value
Upside potential
Previous Close
$11.03

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 Airport High-Tech Park Co., Ltd. operates as a specialized industrial real estate developer focused on creating integrated business parks within China's strategic economic zones. The company generates revenue through a multi-faceted approach encompassing land development, construction of commercial and industrial properties, property management services, and long-term property investment holdings. Operating in the competitive engineering and construction sector, the company leverages its strategic location near Beijing's airport infrastructure to attract technology-oriented tenants seeking proximity to transportation hubs and business networks. Its market position is characterized by a niche focus on developing high-tech industrial parks that cater to domestic technology firms and multinational corporations establishing regional headquarters. The company's business model combines development profits with recurring income streams from property management and rental operations, though it faces intense competition from larger diversified property developers in China's crowded real estate market.

Revenue Profitability And Efficiency

The company reported revenue of approximately 482 million CNY for the period but experienced significant challenges with a net loss of 96 million CNY. This negative profitability reflects margin pressures in the competitive industrial real estate sector and potentially elevated development costs. Operating cash flow remained positive at 3.7 million CNY, though minimal relative to the scale of operations, indicating some operational cash generation despite the reported losses.

Earnings Power And Capital Efficiency

The diluted EPS of -0.32 CNY demonstrates weak earnings power in the current operating environment. Capital expenditures of -1.8 million CNY suggest limited new investment activity, possibly indicating a conservative approach to expansion amid challenging market conditions. The modest operating cash flow relative to revenue suggests capital efficiency could be improved through better working capital management and operational optimization.

Balance Sheet And Financial Health

The company maintains a cash position of 47 million CNY against total debt of 398 million CNY, indicating moderate leverage. The debt-to-equity structure appears manageable given the asset-intensive nature of real estate development, though the negative earnings may constrain near-term financial flexibility. The balance sheet reflects typical characteristics of a property developer with significant fixed assets and development properties.

Growth Trends And Dividend Policy

Current financial performance shows contraction rather than growth, with negative earnings impacting shareholder returns. The company maintained a zero dividend policy, consistent with its loss-making position and likely focus on preserving capital. The absence of dividend distributions aligns with the need to conserve resources during a challenging operational period in China's property market.

Valuation And Market Expectations

With a market capitalization of approximately 3.4 billion CNY and negative earnings, traditional valuation metrics are challenging to apply meaningfully. The beta of 1.12 indicates higher volatility than the broader market, reflecting sensitivity to economic cycles and property market conditions. Market expectations appear to incorporate recovery potential despite current operational difficulties.

Strategic Advantages And Outlook

The company's strategic location near Beijing's airport infrastructure provides a potential competitive advantage for attracting technology-oriented tenants. However, the outlook remains cautious given China's property market adjustments and economic transition. Success will depend on effectively leveraging its specialized park development expertise while navigating sector-wide challenges and evolving demand patterns in industrial real estate.

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