investorscraft@gmail.com

Intrinsic ValueJiangsu Phoenix Property Investment Company Limited (600716.SS)

Previous Close$4.27
Intrinsic Value
Upside potential
Previous Close
$4.27

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

Jiangsu Phoenix Property Investment operates as a real estate developer focused on commercial and residential property development in China's competitive real estate services sector. The company generates revenue primarily through the sale of developed properties while maintaining ancillary operations in real estate investment, industrial investment, house leasing, and property management services. As a subsidiary of Jiangsu Phoenix Publishing & Media Corporation, the company leverages its parent company's resources while navigating China's evolving property market dynamics. Its market position reflects the challenges facing regional developers amid regulatory changes and economic shifts affecting the broader Chinese real estate industry. The company's diversified approach across development, investment, and management services provides some operational flexibility despite sector headwinds.

Revenue Profitability And Efficiency

The company reported revenue of CNY 845.4 million for the period but experienced significant challenges with a net loss of CNY 178.8 million. Operating cash flow remained positive at CNY 144.6 million, indicating some operational stability despite profitability pressures. The negative EPS of -0.19 CNY reflects the difficult operating environment in China's real estate sector, particularly for regional developers facing market headwinds and regulatory constraints.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The company maintained minimal capital expenditures of CNY -0.2 million, suggesting a cautious approach to new investments amid challenging market conditions. Operating cash flow generation, while positive, may be insufficient to support aggressive expansion given the current profitability challenges and market uncertainties in China's property sector.

Balance Sheet And Financial Health

The balance sheet shows CNY 628.8 million in cash against total debt of CNY 1.71 billion, indicating significant leverage. The debt-to-equity position requires careful monitoring given the current operating losses. Liquidity appears adequate with substantial cash reserves, though the high debt load relative to operating performance suggests financial stress may be emerging in the challenging real estate environment.

Growth Trends And Dividend Policy

No dividend distribution occurred during the period, consistent with the company's loss position and cash preservation priorities. Growth trends appear challenged given the net loss and constrained capital expenditure activity. The company's focus appears to be on navigating current market difficulties rather than pursuing aggressive expansion, reflecting the broader pressures in China's property development sector.

Valuation And Market Expectations

With a market capitalization of CNY 3.79 billion, the market appears to be accounting for both the company's asset base and current operational challenges. The beta of 0.959 suggests stock performance closely tracks broader market movements. Valuation metrics likely reflect skepticism about near-term recovery prospects given the persistent challenges in China's real estate market and the company's current loss position.

Strategic Advantages And Outlook

The company's subsidiary relationship with Jiangsu Phoenix Publishing provides potential strategic support, though the outlook remains challenging amid China's property market adjustments. Operational flexibility across development, investment, and management services may provide some resilience. However, the company faces significant headwinds from sector-wide regulatory changes and economic conditions affecting regional real estate developers in China.

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