D

Debao Property Development Ltd
SGX:BTF

Watchlist Manager
Debao Property Development Ltd
SGX:BTF
Watchlist
Price: 0.128 SGD
Market Cap: 9.6m SGD

Intrinsic Value

BTF doesn't have a meaningful market cap.

The intrinsic value of one BTF stock under the Base Case scenario is 1.555 SGD. Compared to the current market price of 0.128 SGD, Debao Property Development Ltd is Undervalued by 92%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BTF Intrinsic Value
1.555 SGD
Undervaluation 92%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case
Compare BTF to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BTF?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Debao Property Development Ltd

Current Assets 1.5B
Cash & Short-Term Investments 13.2m
Receivables 391.5m
Other Current Assets 1.1B
Non-Current Assets 2.2B
Long-Term Investments 2.2B
PP&E 8m
Other Non-Current Assets 14.1m
Current Liabilities 2.8B
Accounts Payable 804.9m
Other Current Liabilities 2B
Non-Current Liabilities 697.2m
Long-Term Debt 413.7m
Other Non-Current Liabilities 283.5m
Efficiency

Free Cash Flow Analysis
Debao Property Development Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Debao Property Development Ltd

Revenue
141.3m CNY
Cost of Revenue
-73.3m CNY
Gross Profit
68m CNY
Operating Expenses
-13.4m CNY
Operating Income
54.6m CNY
Other Expenses
-112.2m CNY
Net Income
-57.6m CNY
Fundamental Scores

BTF Profitability Score
Profitability Due Diligence

Debao Property Development Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Healthy Gross Margin
Sustainable 3Y Average Operating Margin
Sustainable 3Y Average Gross Margin
36/100
Profitability
Score

Debao Property Development Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

BTF Solvency Score
Solvency Due Diligence

Debao Property Development Ltd's solvency score is 12/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
High D/E
Positive Net Debt
12/100
Solvency
Score

Debao Property Development Ltd's solvency score is 12/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BTF Price Targets Summary
Debao Property Development Ltd

There are no price targets for BTF.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for BTF is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y