investorscraft@gmail.com

Intrinsic ValueNew World Development Company Limited (0017.HK)

Previous CloseHK$11.38
Intrinsic Value
Upside potential
Previous Close
HK$11.38

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

New World Development operates as a diversified conglomerate with a core focus on property development and investment across Hong Kong and international markets. The company's extensive portfolio encompasses residential, retail, office, and industrial properties, complemented by strategic investments in infrastructure including expressway operations and commercial aircraft leasing. Its diversified revenue streams extend beyond real estate to include life and medical insurance products, duty-free retail operations, and hospitality management through 18 hotel properties with approximately 7,503 rooms. The company maintains a significant market position in Hong Kong's premium property sector while expanding its footprint in Mainland China and Southeast Asia through mixed-use developments that integrate residential, commercial, and retail components. This multifaceted approach allows New World Development to leverage synergies across its business segments while maintaining resilience against sector-specific cyclical pressures through its diversified operational model spanning construction, hospitality, retail, and financial services.

Revenue Profitability And Efficiency

The company reported revenue of HKD 35.8 billion for the period, though it experienced significant challenges with a net loss of HKD 17.5 billion and negative diluted EPS of HKD 6.96. Operating cash flow was negative HKD 8.3 billion, while capital expenditures reached HKD 6.0 billion, indicating substantial ongoing investment activities despite current profitability pressures in the property development cycle.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by market conditions, as evidenced by the substantial net loss. The negative operating cash flow suggests challenges in converting property assets into liquid returns, though the company maintains significant property holdings that represent potential future earnings capacity once market conditions improve and development projects reach completion.

Balance Sheet And Financial Health

The balance sheet shows HKD 27.4 billion in cash against total debt of HKD 161.0 billion, indicating leveraged positioning common in property development. The debt-to-equity structure requires careful management, particularly given the current operating cash flow challenges and the capital-intensive nature of property development and infrastructure investments.

Growth Trends And Dividend Policy

Despite current financial challenges, the company maintained a dividend of HKD 0.40 per share, demonstrating commitment to shareholder returns. Growth prospects depend on property market recovery and successful execution of development projects, particularly in mixed-use properties and international expansions beyond Hong Kong's core market.

Valuation And Market Expectations

With a market capitalization of HKD 20.7 billion and a beta of 0.574, the market appears to price the company at a discount to its asset base, reflecting concerns about current profitability and leverage. The valuation suggests expectations for gradual recovery rather than immediate turnaround in the challenging property market environment.

Strategic Advantages And Outlook

The company's diversified business model across property, infrastructure, and services provides strategic advantages through revenue diversification and cross-business synergies. Its extensive land bank and premium property portfolio in Hong Kong position it for recovery, though near-term challenges in property markets and high leverage require careful navigation and potentially asset monetization strategies.

Sources

Company annual reportHong Kong Stock Exchange filingsBloomberg financial data

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