investorscraft@gmail.com

Intrinsic ValueSichuan Languang Development Co., Ltd. (600466.SS)

Previous Close$0.40
Intrinsic Value
Upside potential
Previous Close
$0.40

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

Sichuan Languang Development Co., Ltd. operates as a Chinese real estate developer, primarily generating revenue through property development and sales. The company has diversified beyond its core real estate services into modern services, biomedicine, and emerging 3D bioprinting technologies, representing a strategic pivot towards high-growth sectors. Operating in a highly competitive and regulated market, the company faces significant challenges from China's property sector downturn and tightened financing environment. Its market position is under considerable pressure due to substantial debt loads and operational losses, impacting its ability to compete effectively against larger, more financially stable competitors. This diversification attempt into biotech highlights a long-term strategic shift but remains secondary to its troubled real estate operations, which define its current financial reality and market perception.

Revenue Profitability And Efficiency

The company reported revenue of CNY 19.3 billion for FY2022, but this was completely overshadowed by a catastrophic net loss of CNY -26.2 billion. This severe lack of profitability, coupled with negative operating cash flow of CNY -1.0 billion, indicates profound operational inefficiency and a fundamentally broken business model within the challenging Chinese property market.

Earnings Power And Capital Efficiency

Earnings power is severely negative, with a diluted EPS of -CNY 8.62, demonstrating a complete destruction of shareholder value. Capital efficiency is critically poor, as evidenced by massive losses and negative cash generation, rendering traditional return metrics meaningless and highlighting a dire financial situation.

Balance Sheet And Financial Health

Financial health is precarious, with a high total debt burden of CNY 46.9 billion significantly outweighing cash and equivalents of CNY 2.7 billion. This extreme leverage ratio, combined with substantial operating losses, creates a severe risk of financial distress and indicates a critically weak balance sheet position.

Growth Trends And Dividend Policy

Despite paying a dividend of CNY 0.84 per share, this distribution is unsustainable against a backdrop of enormous losses and negative cash flow. Growth trends are profoundly negative, with the company's core real estate business in steep decline, making any near-term recovery highly improbable.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.2 billion, the market is pricing the company at a significant discount to its stated book value, reflecting extremely pessimistic expectations. This valuation suggests investors anticipate further financial deterioration or a potential restructuring of the company's unsustainable debt load.

Strategic Advantages And Outlook

The company's strategic advantages are not apparent given its current financial distress. The outlook remains highly uncertain and predominantly negative, contingent on a successful navigation of debt restructuring, a recovery in the Chinese property sector, and the eventual contribution from its nascent diversification efforts into biomedicine and 3D bioprinting.

Sources

Company Annual ReportShanghai Stock Exchange filings

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