investorscraft@gmail.com

Intrinsic ValueBeijing Electronic Zone Investment and Development Group Co., Ltd. (600658.SS)

Previous Close$5.21
Intrinsic Value
Upside potential
Previous Close
$5.21

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

Beijing Electronic Zone Investment and Development Group operates as a specialized industrial park developer and manager within China's technology infrastructure sector. The company focuses on developing, operating, and managing technology industrial parks, serving as a critical infrastructure provider for technology companies seeking integrated business environments. As a subsidiary of Beijing Electronics Holding Co., Ltd., the company leverages its government-affiliated position to secure strategic land resources and development rights in key technology corridors. Its core revenue model combines property development, long-term leasing income, and value-added services to technology tenants, positioning it as an enabler rather than direct technology producer. The company occupies a niche market position within China's broader technology ecosystem, providing essential physical infrastructure that supports technology manufacturing, research, and corporate operations through comprehensive industrial park solutions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.11 billion but experienced significant financial challenges with a net loss of CNY -1.58 billion and negative diluted EPS of -1.41. Operating cash flow was negative CNY -604 million, indicating substantial cash consumption from core operations. Capital expenditures of CNY -229 million suggest ongoing investment in property development despite current profitability pressures, reflecting the capital-intensive nature of industrial park operations.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained by the substantial net loss and negative operating cash flow. The combination of negative earnings and significant capital expenditures indicates inefficient capital deployment in the current period. The company's ability to generate returns on its industrial park investments is being tested, with operational performance failing to cover development costs and debt servicing requirements during this reporting period.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.37 billion in cash against total debt of CNY 5.51 billion, creating a leveraged financial position. The debt-to-equity ratio appears elevated given the current operational challenges. While cash reserves provide some liquidity buffer, the negative operating cash flow and substantial debt load present significant financial health concerns that require careful management and potential restructuring.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with the company's loss position and cash flow challenges. Growth trends appear negative based on the current financial performance, with the company likely focusing on restructuring and operational stabilization rather than expansion. The absence of dividends reflects management's priority to preserve cash during this challenging operational period.

Valuation And Market Expectations

With a market capitalization of CNY 6.79 billion, the market appears to be valuing the company's underlying assets and potential recovery rather than current earnings. The beta of 1.279 indicates higher volatility than the market, reflecting uncertainty about the company's turnaround prospects. Valuation metrics based on earnings are not meaningful given the current loss position, suggesting market focus on asset values and restructuring potential.

Strategic Advantages And Outlook

The company's strategic advantages include its affiliation with Beijing Electronics Holding and its established position in technology industrial park development. However, the outlook remains challenging given the significant losses and negative cash flow. Success will depend on the company's ability to stabilize operations, manage its debt burden, and leverage its strategic relationships to improve occupancy rates and rental income from its industrial park assets.

Sources

Company financial reportsStock exchange disclosuresCorporate website information

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