investorscraft@gmail.com

Intrinsic ValueSun Hung Kai Properties Limited (0016.HK)

Previous CloseHK$125.70
Intrinsic Value
Upside potential
Previous Close
HK$125.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sun Hung Kai Properties Limited is a premier Hong Kong-based real estate developer and investor with a diversified portfolio spanning residential, commercial, retail, and industrial properties across Hong Kong, Mainland China, and Singapore. Its core revenue model integrates property development for sale with a substantial investment portfolio generating recurring rental income from high-quality office towers and shopping malls, providing a stable cash flow base. Beyond its core development arm, the company has strategically expanded into a wide array of complementary sectors including telecommunications, data centers, transportation infrastructure through tunnel and toll road management, port operations, and retail via department stores. This diversified conglomerate structure mitigates cyclical real estate risks and leverages its strong brand and operational expertise across essential services. SHKP maintains a dominant market position in Hong Kong's property sector, underpinned by one of the region's largest and most valuable land banks, ensuring long-term development pipeline visibility and sustained competitive advantage.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 71.51 billion, demonstrating its significant scale. Profitability was strong with a net income of HKD 19.05 billion, reflecting efficient project execution and valuable investment properties. Operating cash flow generation was substantial at HKD 24.52 billion, significantly exceeding capital expenditures, indicating healthy core operational efficiency.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, as evidenced by a diluted EPS of HKD 6.57. Its capital allocation strategy balances reinvestment in its development pipeline, with capital expenditures of HKD 4.40 billion, against strong operating cash flow. This supports both growth initiatives and consistent returns to shareholders, highlighting effective capital deployment.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 16.22 billion. Total debt is substantial at HKD 129.65 billion, which is typical for a capital-intensive property developer funding a large land bank and development projects. The company's low beta of 0.56 suggests the market perceives its financial risk as relatively moderate.

Growth Trends And Dividend Policy

Growth is supported by a massive land bank exceeding 130 million square feet across its key markets. The company maintains a shareholder-friendly policy, distributing a dividend of HKD 0.95 per share. This balanced approach provides income while retaining capital for future development opportunities from its extensive pipeline.

Valuation And Market Expectations

With a market capitalization of approximately HKD 280.65 billion, the market valuation reflects the company's stature as a blue-chip property leader. The modest beta indicates expectations of lower volatility compared to the broader market, potentially pricing in the stability from its diversified income streams and strong asset base.

Strategic Advantages And Outlook

SHKP's key advantages include its unparalleled land bank, premium brand, and diversified operations that provide resilience. The outlook is tied to the health of the Hong Kong and Mainland China property markets. Its strategic focus on prime locations and mixed-use developments positions it to capitalize on long-term urban growth trends.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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