investorscraft@gmail.com

Intrinsic ValueYanTai Yuancheng Gold Co., Ltd. (600766.SS)

Previous Close$0.42
Intrinsic Value
Upside potential
Previous Close
$0.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

YanTai Yuancheng Gold Co., Ltd. operates as a specialized real estate developer focused on urban renewal projects and residential community development within Yantai, Shandong province. The company's core revenue model centers on property development and sales, complemented by property management services and commodity wholesale/retail operations. Operating in China's highly competitive real estate sector, the company maintains a regional focus with expertise in old town reconstruction projects, positioning itself as a niche player in urban redevelopment. This specialized approach allows the company to leverage local market knowledge and government relationships for targeted development opportunities. The company's market position remains concentrated in its home region, facing intense competition from larger national developers while capitalizing on specific municipal redevelopment initiatives. Its dual revenue streams from development and ancillary services provide some diversification within the challenging Chinese property market landscape.

Revenue Profitability And Efficiency

The company generated CNY 195.4 million in revenue for FY 2023 but reported a net loss of CNY 3.9 million, indicating significant profitability challenges. Operating cash flow was negative at CNY -1.4 million, while capital expenditures reached CNY -29.1 million, reflecting substantial ongoing investment activities despite the difficult operating environment in China's property sector.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 0.017 demonstrates weak earnings power amid challenging market conditions. The negative operating cash flow combined with substantial capital expenditures suggests capital efficiency concerns, as the company continues to invest in development projects despite current profitability pressures in the real estate market.

Balance Sheet And Financial Health

The company maintains CNY 64.2 million in cash against total debt of CNY 36.1 million, providing some liquidity buffer. However, the negative cash flow from operations and ongoing capital requirements present challenges for maintaining financial stability in a sector experiencing significant headwinds.

Growth Trends And Dividend Policy

No dividends were distributed in FY 2023, consistent with the company's loss-making position. The Chinese real estate sector continues to face structural challenges, limiting near-term growth prospects for regional developers focused on urban renewal projects amid broader market consolidation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 94.2 million, the company trades at a significant discount to its revenue base, reflecting investor concerns about the Chinese property sector's outlook. The low beta of 0.002 suggests limited correlation with broader market movements, indicating specialized investor focus.

Strategic Advantages And Outlook

The company's specialized focus on urban redevelopment in Yantai provides local market expertise, though it faces headwinds from China's broader property market correction. Success depends on navigating regulatory changes and securing viable redevelopment projects while managing financial constraints in a challenging operating environment.

Sources

Company financial statementsStock exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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