investorscraft@gmail.com

Intrinsic ValueWharf (Holdings) Limited (0004.HK)

Previous CloseHK$25.24
Intrinsic Value
Upside potential
Previous Close
HK$25.24

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

The Wharf (Holdings) Limited is a historic Hong Kong blue-chip company with a diversified, property-centric business model. Its core operations are segmented into Investment Properties, Development Properties, and Hotels, primarily across Hong Kong and Mainland China. The group's prestigious investment portfolio includes high-end retail and commercial assets, most notably its International Finance Square (IFS) series, which are landmark developments in key mainland cities like Chengdu and Changsha, designed to be dominant retail destinations. In Hong Kong, it is renowned for ultra-luxury residential developments such as The Peak Portfolio, including Mount Nicholson, which defines exclusivity. The company further diversifies its revenue streams through its logistics arm, operating critical trade infrastructure via Modern Terminals and Hong Kong Air Cargo Terminals, solidifying its role in the region's supply chain. This strategic focus on premium, well-located assets in high-growth urban centers underpins its market position as a developer and manager of iconic, cash-generative properties.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 12.12 billion. However, profitability was challenged, with a reported net loss of HKD 3.22 billion and a diluted EPS of -HKD 1.05. Despite the bottom-line loss, the company demonstrated solid operating cash flow generation of HKD 3.83 billion, significantly exceeding its capital expenditures of HKD 231 million, indicating healthy underlying operational efficiency.

Earnings Power And Capital Efficiency

The significant net loss masks the substantial cash-generating ability of its mature investment property portfolio, as evidenced by the robust operating cash flow. This cash flow provides the capacity to service its debt obligations and fund selective development activities. The capital expenditure level is modest relative to cash flow, suggesting a focus on maintaining and enhancing existing assets rather than aggressive expansion.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of HKD 3.31 billion. Total debt stands at HKD 16.85 billion. The balance sheet reflects a company with significant, income-producing tangible assets, providing a solid foundation for its financial structure. The cash balance offers a buffer for navigating market cycles.

Growth Trends And Dividend Policy

Historical growth has been driven by the development and maturation of its large-scale IFS projects in Mainland China. The company has maintained a shareholder return policy, distributing a dividend of HKD 0.40 per share for the period. Future growth is likely to be selective, focusing on completing its existing development pipeline and optimizing its current investment property portfolio.

Valuation And Market Expectations

With a market capitalization of approximately HKD 72.3 billion, the market valuation appears to factor in the challenges reflected in the recent net loss. The low beta of 0.293 suggests the stock is perceived as less volatile than the broader market, potentially due to its strong asset base and blue-chip status, indicating investor expectations of stability and recovery.

Strategic Advantages And Outlook

The company's key advantages are its portfolio of iconic, well-located properties in prime markets and its long-established operational expertise in property and logistics. The outlook is tied to the performance of the Hong Kong and Mainland China real estate markets. Its strategy of 'Building for Tomorrow' involves prudent capital allocation towards high-quality assets and community initiatives to ensure long-term, sustainable value.

Sources

Company DescriptionFinancial Data Provided

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