investorscraft@gmail.com

Intrinsic ValueBright Real Estate Group Co.,Limited (600708.SS)

Previous Close$4.11
Intrinsic Value
Upside potential
Previous Close
$4.11

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

Bright Real Estate Group operates as a diversified real estate developer in China, focusing on both residential and commercial property development. The company employs an integrated business model that spans the entire real estate value chain, including construction engineering, property management, sales agency services, and real estate replacement operations. Beyond traditional development, Bright Real Estate has expanded into logistics operations and building materials manufacturing, producing aluminum alloy and plastic steel doors and windows. This vertical integration strategy allows the company to control costs and maintain quality across multiple project phases. Operating primarily in the competitive Chinese real estate market, the company faces significant challenges from sector-wide regulatory changes and economic headwinds. Its market position reflects that of a mid-tier developer with diversified operations rather than a market leader, navigating the complex landscape of China's property sector through multiple revenue streams beyond core development activities.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.55 billion but experienced significant financial strain with a net loss of CNY 948 million, indicating severe profitability challenges. Operating cash flow was negative at CNY -1.05 billion, exacerbated by capital expenditures of CNY -85 million, reflecting operational inefficiencies and potential liquidity constraints in a challenging real estate market environment.

Earnings Power And Capital Efficiency

Bright Real Estate demonstrated weak earnings power with a diluted EPS of -CNY 0.43, highlighting substantial operational challenges. The negative operating cash flow combined with ongoing capital expenditures suggests poor capital allocation efficiency and strained cash generation capabilities in the current market conditions.

Balance Sheet And Financial Health

The company maintains CNY 5.16 billion in cash and equivalents against substantial total debt of CNY 28.92 billion, indicating significant leverage and potential liquidity concerns. This debt-heavy balance sheet structure creates financial vulnerability, particularly given the negative cash flow generation and challenging real estate market conditions in China.

Growth Trends And Dividend Policy

Despite financial challenges, the company maintained a modest dividend payment of CNY 0.01 per share, suggesting management's commitment to shareholder returns despite operational difficulties. The negative growth indicators across revenue, profitability, and cash flow reflect the broader pressures facing China's real estate sector and the company's specific operational struggles.

Valuation And Market Expectations

With a market capitalization of CNY 8.13 billion and a beta of 0.636, the market appears to price in significant risk factors while showing lower volatility than the broader market. The valuation reflects investor concerns about the company's profitability challenges and the overall downturn in China's property sector.

Strategic Advantages And Outlook

The company's diversified operations across development, logistics, and building materials provide some operational hedge against market cycles. However, the significant debt burden and negative cash flow generation create substantial headwinds for recovery, with the outlook heavily dependent on broader Chinese real estate market conditions and regulatory developments.

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