investorscraft@gmail.com

Intrinsic ValueGreenland Holdings Corporation Limited (600606.SS)

Previous Close$1.64
Intrinsic Value
Upside potential
Previous Close
$1.64

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

Greenland Holdings Corporation Limited operates as a comprehensive real estate developer with a diversified portfolio spanning high-rise residential buildings, large-scale urban complexes, and critical infrastructure projects including rail transit and expressways. The company generates revenue primarily through property development and sales, supplemented by ancillary businesses in hospitality, tourism, conventions, exhibitions, and automobile services. Its integrated approach combines real estate development with strategic investments in infrastructure, positioning it as a key player in China's urban development landscape. Beyond traditional development, Greenland has expanded into financial services through equity and debt investments, asset management, and capital operations, creating a multifaceted business ecosystem. This diversification strategy aims to mitigate cyclical risks in the core property market while capturing value across the urban development value chain. The company maintains a significant presence both domestically and internationally, leveraging its Shanghai headquarters to access capital markets and strategic partnerships.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 240.9 billion for the period, demonstrating significant scale in its operations. However, profitability remains challenged with a net loss of CNY -15.6 billion and negative diluted EPS of -1.11. Operating cash flow was negative at CNY -3.3 billion, indicating pressure on cash generation from core business activities despite the high revenue base.

Earnings Power And Capital Efficiency

Current earnings power is severely constrained by the substantial net loss, reflecting challenges in the real estate sector and potentially high financing costs. The negative operating cash flow of CNY -3.3 billion, coupled with capital expenditures of CNY -486 million, suggests limited free cash flow generation and constrained capital efficiency in the current operating environment.

Balance Sheet And Financial Health

The balance sheet shows CNY 25.9 billion in cash against total debt of CNY 138.4 billion, indicating significant leverage and potential liquidity concerns. The high debt burden relative to cash reserves, combined with negative cash flows, presents substantial financial health challenges that require careful management and potential restructuring.

Growth Trends And Dividend Policy

Current trends reflect the broader challenges in China's property sector, with negative profitability impacting growth prospects. The company suspended dividend payments with a zero dividend per share, prioritizing capital preservation over shareholder distributions amid the difficult operating environment and financial constraints.

Valuation And Market Expectations

With a market capitalization of CNY 28.1 billion and a beta of 0.856, the market appears to be pricing in significant challenges while recognizing some defensive characteristics. The valuation reflects concerns about the company's profitability, high leverage, and the overall stress in China's property sector.

Strategic Advantages And Outlook

The company's diversified business model across property development, infrastructure, and financial services provides some strategic flexibility. However, the outlook remains challenging due to sector-wide pressures, high leverage, and negative cash flows. Success will depend on effective debt management, asset optimization, and navigating China's evolving property market regulations.

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