investorscraft@gmail.com

Intrinsic ValueJinan High-tech Development Co., Ltd. (600807.SS)

Previous Close$3.49
Intrinsic Value
Upside potential
Previous Close
$3.49

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

Jinan High-tech Development Co., Ltd. is a specialized real estate developer operating primarily within China's Shandong province. The company's core business model revolves around the integrated development and long-term operation of mixed-use properties, focusing on industrial parks that cater to technology and manufacturing tenants, complemented by adjacent residential and commercial real estate projects. This approach creates synergistic ecosystems where industrial tenants drive demand for housing and retail, providing diversified revenue streams from property sales, leasing income, and management services. Operating in a highly competitive and cyclical sector, the company leverages its regional expertise and government affiliations to secure land and development rights, positioning itself as a key player in local economic development initiatives. Its market position is inherently tied to regional industrial growth policies and urban expansion plans, making its fortunes sensitive to macroeconomic conditions and regulatory shifts affecting China's property market.

Revenue Profitability And Efficiency

The company reported revenue of CNY 372.2 million for the period, but this was overshadowed by a significant net loss of CNY -805.8 million. This severe unprofitability, reflected in a diluted EPS of -0.93, indicates substantial operational challenges, likely from asset impairments or weak sales margins. Operating cash flow was positive at CNY 14.1 million, suggesting some core cash-generating ability despite the accounting loss.

Earnings Power And Capital Efficiency

Current earnings power is severely negative, with the substantial net loss indicating a period of significant financial distress. Capital expenditures were modest at CNY -8.2 million, which is low relative to the scale of the loss, potentially signaling a pullback in new investment. The positive operating cash flow is a minor silver lining but is insufficient to offset the overall capital destruction evident in the period's results.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 143.5 million against total debt of CNY 93.1 million, indicating a net cash position and suggesting no immediate liquidity crisis. However, the magnitude of the annual loss severely impacts equity and overall financial health, raising concerns about solvency if such losses persist. The company's ability to maintain operations will depend on managing its cash reserves effectively.

Growth Trends And Dividend Policy

The deep net loss represents a severe negative growth trend for the period. Unprofitability has precluded any dividend distributions, as evidenced by a dividend per share of zero. The company's focus is likely on stabilizing operations and conserving cash rather than pursuing growth or returning capital to shareholders in the current environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.0 billion, the market is valuing the company significantly above its book value despite the substantial loss. A beta of 0.658 indicates the stock is perceived as less volatile than the broader market, which may reflect its small-cap status or specific investor perceptions about its recovery potential or asset base.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focus on integrated industrial park development, which aligns with Chinese government initiatives promoting high-tech zones. However, the outlook is clouded by the severe losses reported, the cyclical nature of real estate, and broader sector headwinds in China. Success is contingent on a recovery in property demand and effective execution to return to profitability.

Sources

Company Annual ReportPublic financial disclosures

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