investorscraft@gmail.com

Intrinsic ValueBEH-Property Co.,Ltd (600791.SS)

Previous Close$6.11
Intrinsic Value
Upside potential
Previous Close
$6.11

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

BEH-Property Co., Ltd. operates as a real estate development company focused on the Chinese property market, primarily developing residential and commercial properties. The company generates revenue through property sales and development projects, leveraging its established presence since 1993 in Beijing to navigate the competitive real estate sector. BEH-Property's market position reflects the challenges facing mid-sized developers in China's evolving regulatory environment, where access to financing and market demand fluctuations significantly impact operations. The company's business model is typical of regional developers, relying on land acquisitions, project development, and sales cycles within specific geographic markets. Operating in a capital-intensive industry, BEH-Property must balance development pipelines with financial sustainability amid changing government policies and economic conditions affecting the broader real estate sector.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.46 billion but experienced a net loss of CNY 109 million, indicating significant profitability challenges. Operating cash flow was negative CNY 4.04 billion, reflecting substantial cash outflows from development activities and potentially challenging sales conditions in the current real estate market environment.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 0.24 demonstrates weak earnings power, while negative operating cash flow suggests inefficient capital deployment in development projects. The substantial cash burn relative to revenue indicates challenges in converting development investments into profitable sales in the current market cycle.

Balance Sheet And Financial Health

The company maintains CNY 2.50 billion in cash against total debt of CNY 12.21 billion, indicating significant leverage. The debt-to-equity structure appears strained, with high debt levels potentially constraining financial flexibility in a challenging real estate market characterized by tightening credit conditions.

Growth Trends And Dividend Policy

Current financial performance suggests contraction rather than growth, with no dividend distribution reflecting preservation of capital. The company appears focused on navigating market headwinds rather than pursuing expansion, consistent with the broader challenges facing China's property development sector.

Valuation And Market Expectations

With a market capitalization of CNY 2.31 billion, the market appears to be pricing in significant challenges, potentially reflecting concerns about debt levels and profitability. The beta of 1.197 indicates higher volatility than the market, consistent with the cyclical nature of real estate development stocks.

Strategic Advantages And Outlook

The company's long-standing presence since 1993 provides market experience, though current headwinds in China's property sector present substantial challenges. The outlook remains cautious given high leverage, negative cash flow, and ongoing regulatory and market pressures affecting the broader Chinese real estate industry.

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