investorscraft@gmail.com

Intrinsic ValueChina Motor Bus Company, Limited (0026.HK)

Previous CloseHK$58.70
Intrinsic Value
Upside potential
Previous Close
HK$58.70

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

China Motor Bus Company operates as a specialized property developer and investor with a focused portfolio spanning Hong Kong and the United Kingdom. The company's core revenue model derives from the development, construction, sale, and leasing of mixed-use properties including retail, office, and residential assets. Operating within the competitive Hong Kong real estate sector, the company maintains a niche position rather than competing with major developers, leveraging its long-established presence since 1933. Its strategic focus on property investment generates rental income while selective development projects provide capital appreciation opportunities. The company's market positioning reflects a conservative approach with minimal leverage, targeting stable income streams from its property portfolio rather than aggressive expansion.

Revenue Profitability And Efficiency

The company reported HKD 69.55 million in revenue for FY 2024, significantly overshadowed by a net loss of HKD 262.22 million. This substantial loss, translating to diluted EPS of -HKD 5.79, indicates severe profitability challenges despite positive operating cash flow of HKD 29.13 million. The minimal capital expenditures of HKD -154,000 suggest limited ongoing development activity and a focus on maintaining existing properties rather than new investments.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, with the significant net loss reflecting potential property valuation declines or development cost impairments. The company maintains strong liquidity with HKD 1.39 billion in cash and equivalents, representing efficient capital preservation. The absence of total debt enhances capital efficiency metrics, though the negative earnings raise questions about asset utilization and return on invested capital.

Balance Sheet And Financial Health

The balance sheet demonstrates exceptional financial health with zero debt and substantial cash reserves of HKD 1.39 billion, providing significant financial flexibility. This debt-free position, combined with a market capitalization of HKD 2.69 billion, indicates a conservative financial strategy. The strong liquidity position supports ongoing operations and potential future investments without leverage constraints.

Growth Trends And Dividend Policy

Despite reporting a substantial net loss, the company maintained a dividend payment of HKD 0.80 per share, suggesting commitment to shareholder returns supported by strong cash reserves. The current growth trajectory appears challenged by the significant earnings decline, though the dividend policy remains intact. Future growth likely depends on property market recovery and strategic deployment of substantial cash holdings.

Valuation And Market Expectations

Trading with a market capitalization of HKD 2.69 billion and a beta of 0.201, the market appears to value the company primarily for its substantial cash holdings and debt-free balance sheet rather than current earnings. The low beta indicates defensive characteristics, with investors likely viewing the stock as a value play based on asset backing rather than earnings potential.

Strategic Advantages And Outlook

The company's strategic advantages include its debt-free structure, substantial cash reserves, and long-established presence in Hong Kong's property market. The outlook depends on property market conditions and the company's ability to deploy its significant cash resources into income-generating investments. Conservative financial management provides stability, though earnings recovery remains contingent on improved property valuations and development opportunities.

Sources

Company annual reportHong Kong Stock Exchange filingsFinancial data providers

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