investorscraft@gmail.com

Intrinsic ValueChina Enterprise Company Limited (600675.SS)

Previous Close$2.95
Intrinsic Value
Upside potential
Previous Close
$2.95

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

China Enterprise Company Limited operates as a comprehensive real estate developer and manager primarily within China's dynamic property market. The company engages in the full spectrum of real estate activities, including the design, construction, trading, and leasing of commercial and residential properties. As a subsidiary of Shanghai Land Group Co., Ltd., it benefits from established corporate backing while focusing on development projects that cater to urban housing and commercial space demands. Its operations are deeply integrated into China's real estate sector, which is characterized by significant government influence, cyclical demand patterns, and intense competition among both state-owned and private developers. The firm's market position is leveraged through its long-standing presence since 1954 and its strategic base in Shanghai, one of China's most valuable real estate markets. This positioning allows it to participate in high-value urban development, though it must navigate regulatory changes and economic shifts that impact property valuations and buyer demand across the region.

Revenue Profitability And Efficiency

The company reported revenue of CNY 6.96 billion for the period, indicating substantial operational scale in property development and leasing. However, profitability was challenged with a net loss of CNY 316.76 million and negative diluted EPS of CNY -0.05, reflecting margin pressure amid a cooling real estate market. Operating cash flow remained strong at CNY 2.35 billion, suggesting effective management of working capital despite sector headwinds.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the net loss position, indicating challenges in translating revenue into bottom-line results. The significant positive operating cash flow demonstrates the company's ability to generate cash from core operations, which is crucial for funding development activities and servicing obligations in capital-intensive real estate projects.

Balance Sheet And Financial Health

The balance sheet shows substantial liquidity with cash and equivalents of CNY 17.84 billion, providing a buffer against market volatility. However, total debt of CNY 21.27 billion represents a significant leverage position common in real estate development. The cash position relative to debt suggests manageable near-term liquidity needs but requires careful debt management.

Growth Trends And Dividend Policy

Despite the challenging operating environment evidenced by the net loss, the company maintained a dividend payment of CNY 0.03 per share, indicating commitment to shareholder returns. Growth trends in China's real estate sector remain subdued due to regulatory measures and economic conditions, affecting development pipelines and sales velocity across the industry.

Valuation And Market Expectations

With a market capitalization of CNY 19.05 billion, the company trades at a significant discount to its cash position, reflecting market skepticism about real estate assets and future earnings potential. The beta of 0.891 suggests slightly less volatility than the broader market, though still exposed to sector-specific risks and economic cycles affecting property valuations.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence, Shanghai-based operations in a premium market, and backing from Shanghai Land Group. The outlook remains cautious given sector-wide challenges including regulatory constraints, property market adjustments, and economic uncertainty affecting both development margins and asset values across China's real estate landscape.

Sources

Company financial reportsShanghai Stock 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