investorscraft@gmail.com

Intrinsic ValueNanjing Chixia Development Co., Ltd. (600533.SS)

Previous Close$2.61
Intrinsic Value
Upside potential
Previous Close
$2.61

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

Nanjing Chixia Development operates as a comprehensive real estate developer based in Nanjing, China, with a diversified business model spanning property development, construction, sales, and leasing activities. The company engages in the full real estate value chain, including after-sales services, engineering construction management, and interior decoration design, while also maintaining ancillary businesses in building materials sales and industrial investments. Operating within China's challenging real estate sector, the company faces significant headwinds from regulatory changes and market saturation. Its market position remains regional, focused primarily on Nanjing and surrounding areas, competing with both state-owned and private developers in a highly fragmented market. The company's diversified approach across development, sales, and leasing provides some revenue stability but exposes it to cyclical property market fluctuations and regulatory pressures affecting the broader Chinese real estate industry.

Revenue Profitability And Efficiency

The company generated CNY 2.12 billion in revenue but reported a substantial net loss of CNY 938 million, indicating severe profitability challenges. Negative operating cash flow of CNY 355 million further highlights operational inefficiencies and potential liquidity strain in current market conditions, reflecting the difficult environment for Chinese property developers.

Earnings Power And Capital Efficiency

With a diluted EPS of -CNY 0.89 and negative operating cash flow, the company demonstrates weak earnings power. The minimal capital expenditures of CNY 9.3 million suggest constrained investment capacity, indicating challenges in generating returns from deployed capital amid the property market downturn.

Balance Sheet And Financial Health

The balance sheet shows significant financial stress with total debt of CNY 8.17 billion against cash reserves of CNY 1.71 billion, creating a substantial debt burden. The high leverage ratio raises concerns about financial sustainability, particularly given the challenging real estate market conditions and regulatory environment.

Growth Trends And Dividend Policy

Current trends indicate contraction rather than growth, with no dividend distribution reflecting the company's loss-making position and cash preservation priorities. The absence of shareholder returns underscores the severe operational challenges facing the Chinese real estate sector and the company's focus on survival rather than expansion.

Valuation And Market Expectations

Trading at a market capitalization of CNY 3.12 billion, the market appears to be pricing in significant challenges, with the beta of 0.667 suggesting moderate sensitivity to market movements. The valuation reflects investor concerns about the company's ability to navigate the ongoing property market crisis and debt obligations.

Strategic Advantages And Outlook

The company's regional focus and diversified real estate services provide some operational flexibility, but the outlook remains challenging given sector-wide pressures. Success will depend on effective debt management, asset optimization, and adapting to evolving regulatory requirements in China's property market.

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