investorscraft@gmail.com

Intrinsic ValueNingbo Fuda Company Limited (600724.SS)

Previous Close$6.94
Intrinsic Value
Upside potential
Previous Close
$6.94

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

Ningbo Fuda operates as a diversified real estate enterprise with a dual revenue model spanning property development and building materials manufacturing. The company focuses on urban commercial real estate development and management, leveraging its integrated approach to control costs through in-house cement production. As a subsidiary of Ningbo Urban Construction Investment Holding, it benefits from established municipal relationships while operating in China's challenging real estate sector. The company maintains a regional focus within Zhejiang province, positioning itself as a mid-tier player with vertical integration advantages. This strategic approach allows Fuda to capture value across the construction value chain while navigating the cyclical nature of China's property market. The company's market position reflects the broader consolidation trend within China's real estate industry, where smaller, regionally-focused developers with specialized capabilities continue to operate alongside national giants.

Revenue Profitability And Efficiency

The company generated CNY 1.70 billion in revenue with net income of CNY 209.8 million, achieving a healthy net margin of approximately 12.3%. Operating cash flow of CNY 301.4 million significantly exceeded capital expenditures, indicating strong operational efficiency. The diluted EPS of CNY 0.15 reflects effective earnings distribution across its substantial share base.

Earnings Power And Capital Efficiency

Ningbo Fuda demonstrates solid earnings power with positive operating cash flow generation that substantially covers investment needs. The company's capital expenditure of CNY -46.6 million represents a modest reinvestment rate, suggesting mature operations with limited growth capital requirements. This efficiency supports consistent dividend distributions while maintaining operational capacity.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 785.6 million in cash against total debt of CNY 354.8 million, resulting in a strong net cash position. This liquidity buffer provides stability amid China's volatile real estate market. The low debt level relative to cash reserves indicates prudent financial management and reduced leverage risk.

Growth Trends And Dividend Policy

With a dividend per share of CNY 0.14 representing a 93% payout ratio based on EPS, the company demonstrates a shareholder-friendly distribution policy. The high payout ratio suggests management's focus on returning capital rather than aggressive expansion, reflecting the mature nature of its operations within China's slowing real estate sector.

Valuation And Market Expectations

Trading at a market capitalization of CNY 7.43 billion, the company carries a P/E ratio of approximately 35 based on current earnings. The low beta of 0.29 indicates relative insulation from broader market volatility, reflecting investor perception of stability despite sector headwinds in Chinese real estate.

Strategic Advantages And Outlook

The company's vertical integration and municipal backing provide competitive advantages in cost control and project access. However, it faces headwinds from China's property market downturn and regulatory environment. Its strong balance sheet positions it to weather sector challenges while maintaining operational continuity and shareholder returns.

Sources

Company financial statementsStock 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