investorscraft@gmail.com

Intrinsic ValueMetro Land Corporation Ltd. (600683.SS)

Previous Close$4.89
Intrinsic Value
Upside potential
Previous Close
$4.89

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

Metro Land Corporation Ltd. operates as a real estate developer focused on the Chinese property market, primarily developing residential and commercial projects. The company generates revenue through property sales and development activities, operating within China's highly competitive and regulated real estate sector. Founded in 1992 and headquartered in Beijing, Metro Land has established a regional presence though it operates in a challenging environment characterized by government policies aimed at cooling property speculation and ensuring market stability. The company's market position reflects the broader pressures facing mid-sized Chinese developers, particularly those navigating the ongoing property market correction and liquidity constraints affecting the industry. As a domestic player, Metro Land must balance project development with the evolving regulatory landscape and shifting consumer demand patterns in China's property sector.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.42 billion but sustained a significant net loss of CNY 1.05 billion, reflecting severe operational challenges in China's property market. The negative diluted EPS of -1.42 CNY indicates substantial per-share losses, while negative operating cash flow of CNY 6.21 billion suggests acute liquidity strain in development activities and project financing.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained by market conditions and operational headwinds. The substantial negative cash flow from operations, coupled with minimal capital expenditures of only CNY 3 million, indicates severely limited investment capacity and potential project stagnation amid challenging market dynamics.

Balance Sheet And Financial Health

The balance sheet shows CNY 4.03 billion in cash against substantial total debt of CNY 35.28 billion, indicating significant leverage and potential solvency concerns. This debt-to-cash ratio suggests strained financial flexibility in a sector experiencing widespread liquidity pressures and refinancing challenges.

Growth Trends And Dividend Policy

Current financial metrics reflect contraction rather than growth, with no dividend distribution indicating capital preservation priorities. The company's trajectory appears aligned with the broader Chinese property sector's downturn, focusing on stability rather than expansion in the current market environment.

Valuation And Market Expectations

With a market capitalization of CNY 3.21 billion and negative earnings, traditional valuation metrics are challenging to apply. The beta of 0.689 suggests moderate volatility relative to the market, potentially reflecting investor perception of government support mechanisms for property developers.

Strategic Advantages And Outlook

The company's long-standing presence since 1992 provides market experience, though current sector-wide challenges dominate the outlook. Strategic positioning will depend on navigating regulatory changes, managing debt obligations, and adapting to China's evolving property market structure amid ongoing economic transitions.

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