investorscraft@gmail.com

Intrinsic ValueShanghai Chengtou Holding Co.,Ltd (600649.SS)

Previous Close$5.30
Intrinsic Value
Upside potential
Previous Close
$5.30

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 Chengtou Holding Co., Ltd. is a prominent real estate developer based in Shanghai, China, operating primarily in the property development sector. The company's core revenue model is centered on the development and sale of various property types, including commercial housing, affordable housing, and specialized science and technology parks, alongside generating income from the operation of rental properties. Its business strategy integrates both sales-driven and recurring revenue streams, providing a balanced approach to market cycles. Within China's highly competitive and regulated real estate market, the company leverages its established presence in Shanghai—a major economic hub—to maintain a solid regional footprint. Its involvement in affordable housing and government-supported projects also positions it favorably within policy-driven segments, potentially offering stability amid broader market volatility. Additionally, its ancillary services, such as building renovation and equity investment management, diversify its income sources and enhance its value proposition to stakeholders, though real estate development remains its primary focus.

Revenue Profitability And Efficiency

The company reported revenue of CNY 9.43 billion with a net income of CNY 242.7 million, indicating a net profit margin of approximately 2.6%. Operating cash flow was strong at CNY 2.66 billion, significantly exceeding net income, which suggests healthy cash conversion from operations despite modest profitability in a challenging real estate environment.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.097, reflecting modest earnings power relative to its scale. Capital expenditures were CNY -184.3 million, indicating limited investment in new projects or assets, which may align with a cautious approach in the current property market climate.

Balance Sheet And Financial Health

The balance sheet shows high leverage with total debt of CNY 34.67 billion against cash and equivalents of CNY 8.70 billion. This elevated debt level is common in real estate development but requires careful management of liquidity and refinancing risks, especially in a tightening credit environment.

Growth Trends And Dividend Policy

Growth appears constrained given the net income margin and high debt burden. The company paid a dividend of CNY 0.04 per share, signaling a commitment to shareholder returns despite potential pressures on retained earnings needed for debt servicing or future investments.

Valuation And Market Expectations

With a market capitalization of CNY 12.15 billion and a beta of 0.662, the market prices the stock with lower volatility than the broader market, possibly reflecting its stable, policy-supported affordable housing operations amid sector-wide challenges.

Strategic Advantages And Outlook

The company's strategic advantages include its entrenched position in Shanghai's real estate market and involvement in government-backed affordable housing projects. However, the outlook remains cautious due to high leverage and sector-wide headwinds, requiring prudent capital management and adaptive strategies to navigate regulatory and market shifts.

Sources

Company financial reportsShanghai Stock Exchange disclosures

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