investorscraft@gmail.com

Intrinsic ValueGreat China Holdings (Hong Kong) Limited (0021.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

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

Great China Holdings (Hong Kong) Limited operates as a specialized real estate investment and development company focused on the People's Republic of China, concentrating primarily on the creation and sale of residential and commercial properties. Its core revenue model is generated through property development cycles, from land acquisition through construction to final sales, supplemented by recurring income streams from its property management division and resort operations. The company maintains a niche market position within China's vast and competitive real estate sector, leveraging its long-established presence since 1954 to navigate regional market dynamics. Unlike larger, diversified conglomerates, Great China Holdings adopts a more focused operational strategy, targeting specific development projects and management services that cater to localized demand, which allows for tailored market penetration despite broader industry challenges. This approach provides a distinct competitive positioning, balancing development ventures with stable service-oriented income, though it operates on a smaller scale compared to mainland China's property giants, reflecting a specialized rather than mass-market strategy.

Revenue Profitability And Efficiency

The company reported revenue of HKD 132.6 million with a net income of HKD 17.1 million, indicating a net profit margin of approximately 12.9%. However, operating cash flow was negative HKD 19.6 million, which, combined with capital expenditures of HKD 9.3 million, suggests potential liquidity pressures from its development cycle or investment activities during the period.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0043, reflecting modest earnings power relative to its share count. The absence of debt enhances capital efficiency, but the negative operating cash flow indicates that current earnings are not yet fully converting into cash generation, a common characteristic of project-based real estate development.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 32.8 million in cash and no debt, providing a solid foundation for financial health. This debt-free status significantly reduces financial risk and offers flexibility, though the negative operating cash flow warrants monitoring for sustained operational funding needs.

Growth Trends And Dividend Policy

The company did not pay a dividend, which is consistent with reinvesting capital into its property development projects. Growth appears focused on completing and selling existing developments, as evidenced by the revenue figure, rather than aggressive expansion, given the modest market capitalization and operational scale.

Valuation And Market Expectations

With a market capitalization of approximately HKD 433 million, the company trades at a price-to-earnings ratio derived from its modest EPS, reflecting market expectations aligned with a smaller, niche real estate player. The beta of 0.536 suggests lower volatility compared to the broader market, indicating perceived stability or lower growth expectations.

Strategic Advantages And Outlook

The company's primary strategic advantages include its debt-free balance sheet and longstanding market presence in China. The outlook depends on its ability to successfully execute property sales and manage its resort and management services to improve cash flow generation from completed projects.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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