investorscraft@gmail.com

Intrinsic ValueSeazen Holdings Co., Ltd (601155.SS)

Previous Close$17.68
Intrinsic Value
Upside potential
Previous Close
$17.68

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

Seazen Holdings operates as a prominent real estate developer in China, specializing in the comprehensive development and sale of residential and commercial properties. The company generates revenue primarily through property sales, leveraging its expertise in urban development projects across multiple Chinese cities. Operating in the highly competitive and cyclical Chinese real estate sector, Seazen has established a significant market presence with a diversified portfolio that includes large-scale residential communities and mixed-use commercial complexes. The company's strategic positioning focuses on tier-1 and tier-2 cities while maintaining development activities in emerging urban centers, allowing it to capture demand from both premium and mass-market segments. Despite sector-wide challenges, Seazen maintains operational scale through its subsidiary relationship with Seazen Group Limited, providing access to broader resources and development capabilities within China's complex property market landscape.

Revenue Profitability And Efficiency

Seazen generated substantial revenue of CNY 89.2 billion, demonstrating significant scale in property development operations. However, profitability remains constrained with net income of CNY 491 million, reflecting thin margins amid China's challenging real estate environment. The company reported negative operating cash flow of CNY 2.6 billion, indicating potential pressure on working capital management and collection cycles in current market conditions.

Earnings Power And Capital Efficiency

The company's earnings power appears limited with diluted EPS of CNY 0.07, representing modest returns relative to its substantial asset base. Negative operating cash flow suggests challenges in converting property sales into liquid resources, while zero capital expenditures indicate a potentially conservative approach to new project development amid market uncertainty.

Balance Sheet And Financial Health

Seazen maintains CNY 6.9 billion in cash against significant total debt of CNY 59.1 billion, indicating substantial leverage common in real estate development. The debt-heavy structure reflects industry norms but requires careful management given current property market headwinds and regulatory environment in China.

Growth Trends And Dividend Policy

Current financial metrics suggest constrained growth prospects amid sector-wide challenges in Chinese real estate. The company maintains a conservative dividend policy with no distributions, preserving capital for operational needs and potential debt obligations during this period of market adjustment and consolidation.

Valuation And Market Expectations

With a market capitalization of CNY 35.0 billion and elevated beta of 1.93, market pricing reflects high sensitivity to real estate sector volatility. The valuation appears to incorporate significant risk premiums for sector-specific challenges and broader economic uncertainties affecting Chinese property developers.

Strategic Advantages And Outlook

Seazen benefits from established market presence and operational scale developed since 1993, though near-term outlook remains challenging due to sector headwinds. The company's subsidiary relationship with Seazen Group provides potential strategic support, but success depends on navigating China's evolving property market regulations and demand patterns.

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