investorscraft@gmail.com

Intrinsic ValueShanghai Jinqiao Export Processing Zone Development Co.,Ltd (600639.SS)

Previous Close$10.56
Intrinsic Value
Upside potential
Previous Close
$10.56

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

Shanghai Jinqiao Export Processing Zone Development operates as a specialized real estate developer focused on industrial and commercial properties within China's premier export processing zones. The company generates revenue through a diversified model encompassing property development, sales, and long-term leasing operations, primarily targeting the high-demand commercial and office building segments in Shanghai's strategic economic zones. Its core business revolves around developing integrated property portfolios that include apartment-style hotels alongside commercial complexes, positioning the company as a key infrastructure provider for China's export-oriented manufacturing and service sectors. This niche focus allows Jinqiao to leverage its strategic location within one of China's most important economic development zones, catering to both domestic and international businesses seeking premium industrial and commercial space in the Shanghai region. The company maintains a competitive advantage through its established land bank and government relationships within these specially designated economic areas, though it operates in a highly cyclical real estate market subject to regulatory changes and economic conditions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.72 billion with strong net income of CNY 1.00 billion, indicating a robust net profit margin of approximately 37%. However, operating cash flow was negative CNY 1.20 billion, suggesting potential timing differences between revenue recognition and cash collection typical in real estate development cycles. The significant divergence between accounting profitability and cash generation warrants careful analysis of working capital management.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.89 reflects solid earnings generation relative to the share base. The negative operating cash flow position, despite strong reported earnings, indicates substantial capital tied up in development projects and inventory. Capital expenditures of CNY 56.5 million appear modest relative to the scale of operations, suggesting the company may be in a phase of monetizing existing projects rather than aggressive new development.

Balance Sheet And Financial Health

The balance sheet shows substantial cash holdings of CNY 4.82 billion against total debt of CNY 17.48 billion, resulting in significant leverage. The high debt level is characteristic of real estate development companies but requires monitoring given the cyclical nature of property markets. The cash position provides some liquidity buffer, though debt servicing capacity depends on continued property sales and leasing income.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0.3227, representing a payout from current earnings. Growth prospects are tied to Shanghai's commercial real estate market dynamics and China's export sector performance. The company's focus on export processing zones positions it to benefit from foreign trade activities, though it remains exposed to macroeconomic and regulatory risks affecting the real estate sector.

Valuation And Market Expectations

With a market capitalization of CNY 10.57 billion and a beta of 0.475, the market prices the company with lower volatility than the broader market, possibly reflecting its niche positioning. The valuation appears to balance the company's strong profitability metrics against sector-wide concerns about leverage and property market conditions in China.

Strategic Advantages And Outlook

The company's strategic location within Shanghai's export processing zone provides a competitive moat through limited available development land in prime economic zones. Its long-established presence since 1992 offers relationship advantages with government and commercial tenants. The outlook depends on China's export sector resilience and commercial real estate demand, with the company well-positioned but facing sector headwinds including regulatory changes and economic uncertainty.

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