investorscraft@gmail.com

Intrinsic ValueEverbright Jiabao Co., Ltd. (600622.SS)

Previous Close$2.87
Intrinsic Value
Upside potential
Previous Close
$2.87

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

Everbright Jiabao Co., Ltd. is a diversified real estate developer and manager operating within China's highly competitive property sector. Its core revenue model is derived from the development and subsequent management of a varied real estate portfolio, which includes commercial complexes, office buildings, residential projects, and industrial properties. This integrated approach allows the company to capture value across the asset lifecycle, from initial sales to long-term recurring management fees. Beyond its primary real estate focus, the company maintains a secondary business line supplying specialized industrial materials, such as electric light sources and rare metal forgings for nuclear power applications, providing a degree of diversification. Operating from its headquarters in Shanghai, the company navigates a challenging market environment characterized by regulatory changes and shifting demand, positioning itself as a regional player with a mixed-use development strategy rather than a national market leader.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.82 billion for the period, indicating ongoing operational activity. However, this was overshadowed by a substantial net loss of approximately CNY 1.39 billion, reflecting severe profitability challenges, likely from asset impairments or weak sales margins in the real estate sector. Positive operating cash flow of CNY 432.6 million suggests some success in converting sales into cash, a critical metric for liquidity in development-heavy industries.

Earnings Power And Capital Efficiency

Earnings power is currently negative, with a diluted EPS of -CNY 0.93, indicating significant value destruction on a per-share basis. The company's capital expenditures of -CNY 115.9 million suggest a net divestment or reduction in capital projects, a common strategy for conserving cash during industry downturns rather than pursuing aggressive growth, pointing to a defensive capital allocation stance.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position. While cash and equivalents are a robust CNY 2.08 billion, total debt is significantly higher at CNY 8.75 billion, indicating a highly leveraged capital structure. This substantial debt burden, common in real estate, creates significant interest expense and refinancing risk, overshadowing the company's liquid assets and raising concerns about long-term solvency amidst a sector-wide crisis.

Growth Trends And Dividend Policy

Current trends are defined by contraction and preservation rather than growth, as evidenced by the net loss. The company has suspended its dividend, with a dividend per share of CNY 0, a prudent measure to conserve all available cash for debt servicing and operational needs during this period of financial distress and industry-wide challenges in the Chinese property market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.92 billion, the market is valuing the company at a significant discount to its reported revenue, reflecting deep skepticism about its earnings potential and asset values. A beta of 0.703 suggests the stock is perceived as less volatile than the broader market, potentially due to its low price and perceived limited downside, but this does not imply positive expectations for recovery.

Strategic Advantages And Outlook

The company's primary advantage is its diversified property management portfolio, which can generate stable cash flow. However, the outlook remains highly challenging, contingent on a recovery in China's real estate market and the company's ability to manage its considerable debt load through asset sales, restructuring, or external support, with significant execution risk ahead.

Sources

Company Financial ReportsShanghai Stock Exchange Filings

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