investorscraft@gmail.com

Intrinsic ValueShanghai Jinqiao Export Processing Zone Development Co.,Ltd (900911.SS)

Previous Close$0.77
Intrinsic Value
Upside potential
Previous Close
$0.77

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

Shanghai Jinqiao Export Processing Zone Development operates as a specialized real estate developer focused on industrial and commercial properties within China's premier export processing zones. The company's core revenue model integrates property development, long-term leasing, and strategic sales of commercial and office buildings, positioning it within the industrial real estate niche. Its operations are concentrated in Shanghai's Jinqiao area, a key manufacturing and export hub that attracts multinational corporations seeking integrated business facilities. The company leverages its strategic location within one of China's most developed economic zones to maintain stable occupancy rates and premium rental yields. This focused approach differentiates it from broader residential developers, providing insulation from residential market volatility while capitalizing on China's industrial modernization and foreign investment inflows. The company's market position is strengthened by its established portfolio and government-supported zone development status, creating barriers to entry for competitors.

Revenue Profitability And Efficiency

The company generated USD 2.72 billion in revenue with exceptional net income of USD 1.00 billion, reflecting a remarkably high net margin of approximately 37%. This profitability level significantly exceeds typical real estate development margins, suggesting valuable property assets or favorable development conditions. However, negative operating cash flow of USD 1.20 billion indicates substantial working capital requirements for ongoing projects or inventory accumulation.

Earnings Power And Capital Efficiency

With diluted EPS of USD 0.89, the company demonstrates strong earnings generation relative to its market capitalization. The significant disparity between robust net income and negative operating cash flow suggests either aggressive revenue recognition practices or substantial investment in development projects. Capital expenditures of USD 56.5 million appear moderate relative to the scale of operations, indicating efficient use of existing infrastructure.

Balance Sheet And Financial Health

The company maintains substantial cash reserves of USD 4.82 billion, providing liquidity for ongoing operations. However, total debt of USD 17.48 billion represents a significant leverage position common in capital-intensive real estate development. The debt-to-equity structure appears typical for property developers but requires careful monitoring given the cyclical nature of real estate markets and China's property sector challenges.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with USD 0.045 per share, representing a modest payout ratio given its earnings. This approach suggests retention of capital for future development opportunities or debt reduction. Growth trends appear stable within its specialized niche, though dependent on Shanghai's export processing zone demand and China's broader economic conditions affecting foreign investment and manufacturing activity.

Valuation And Market Expectations

Trading with a market capitalization of USD 1.48 billion, the company appears undervalued relative to its earnings power, with a P/E ratio of approximately 1.5. The low beta of 0.475 suggests lower volatility than the broader market, possibly reflecting investor perception of stable cash flows from leased properties despite development risks. This valuation disconnect may indicate market concerns about China's property sector or specific company risks.

Strategic Advantages And Outlook

The company benefits from its strategic position within a government-supported export processing zone, providing stable tenant demand from multinational corporations. Its specialized focus on industrial and commercial properties offers diversification from residential market pressures. The outlook remains cautiously optimistic, dependent on China's export performance, foreign investment flows, and the stability of Shanghai's manufacturing sector, though broader property market challenges present ongoing headwinds.

Sources

Company financial statementsShanghai Stock Exchange disclosuresBloomberg financial data

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