investorscraft@gmail.com

Intrinsic ValueTibet Urban Development and Investment Co.,LTD (600773.SS)

Previous Close$13.49
Intrinsic Value
Upside potential
Previous Close
$13.49

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

Tibet Urban Development and Investment operates as a diversified real estate developer and investment company with a strategic focus on China's Tibetan region. The company's core revenue model encompasses property development, including commercial housing, villas, and office buildings, complemented by urban renovation projects and property management services. Beyond traditional real estate, the company has expanded into financial services through secured and mortgage lending, while also operating hospitality assets including the Holiday Inn Express Shanghai North. The company maintains a unique market position by leveraging its regional expertise in Tibet while operating assets in major economic centers like Shanghai. Its diversification into mineral resource development, particularly lithium carbonate and non-ferrous metals, represents a strategic pivot toward resource extraction alongside its established real estate operations. This multifaceted approach allows the company to capitalize on both regional development initiatives and broader commodity market opportunities.

Revenue Profitability And Efficiency

The company generated CNY 1.18 billion in revenue with modest net income of CNY 12.5 million, reflecting thin margins in its current operations. Operating cash flow was negative CNY 356 million, indicating significant cash consumption from operations. The diluted EPS of CNY 0.01 demonstrates limited earnings power relative to the company's substantial share count and operational scale.

Earnings Power And Capital Efficiency

Current earnings power appears constrained with minimal net income generation relative to the company's asset base. The negative operating cash flow of CNY 356 million combined with capital expenditures of CNY 172 million suggests the company is investing heavily while consuming cash from core operations. This indicates potential challenges in converting development activities into sustainable cash generation.

Balance Sheet And Financial Health

The company maintains CNY 970 million in cash against total debt of CNY 1.57 billion, providing some liquidity buffer. However, the debt load is substantial relative to the company's earnings capacity. The negative operating cash flow raises concerns about the sustainability of current financial structure without additional financing or asset sales.

Growth Trends And Dividend Policy

The company paid a modest dividend of CNY 0.01 per share, representing a payout from limited earnings. Current financial metrics suggest constrained growth prospects with negative cash flow from operations. The diversification into mining and minerals may represent a strategic growth initiative, though its contribution to overall performance remains to be demonstrated.

Valuation And Market Expectations

With a market capitalization of CNY 10.5 billion, the company trades at significant multiples to both earnings and revenue, suggesting market expectations for future growth or asset value realization. The beta of 0.789 indicates moderate sensitivity to market movements, potentially reflecting the diversified nature of its operations beyond pure real estate.

Strategic Advantages And Outlook

The company's strategic advantages include its regional presence in Tibet and diversified operations spanning real estate, hospitality, and mineral resources. However, the negative cash flow and thin margins present near-term challenges. Success will depend on executing its mineral development strategy while stabilizing core real estate operations in a challenging property market environment.

Sources

Company descriptionFinancial metrics providedShanghai Stock Exchange filings

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