investorscraft@gmail.com

Intrinsic ValueSkyfame Realty (Holdings) Limited (0059.HK)

Previous CloseHK$0.01
Intrinsic Value
Upside potential
Previous Close
HK$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Skyfame Realty (Holdings) Limited is a Hong Kong-listed property developer and investor with a primary operational focus in mainland China. The company's core revenue model is centered on the development and sale of a diversified portfolio of real estate assets, including residential complexes, commercial properties, offices, serviced apartments, and hotels. This multi-segment approach aims to capture value across different phases of the real estate cycle and cater to various consumer and business demands within its regional markets. Beyond traditional development, the company engages in property management, enhancing its income streams through recurring service fees. Its strategic positioning is further diversified through involvement in youth community development projects, hospital operations, and technology services, indicating a pursuit of ancillary revenue sources. Operating as a subsidiary of Cosmos Tianyu Holdings Limited, the company navigates the highly competitive and cyclical Chinese real estate sector, which has faced significant headwinds including regulatory changes and macroeconomic pressures affecting liquidity and demand.

Revenue Profitability And Efficiency

The company generated HKD 1.63 billion in revenue for FY 2023. However, profitability was severely challenged, resulting in a substantial net loss of HKD -3.49 billion. This significant loss, against positive operating cash flow of HKD 97.2 million, indicates major non-cash charges, likely asset impairments common in the distressed property sector, severely impacting bottom-line performance.

Earnings Power And Capital Efficiency

Earnings power was negative, with a diluted EPS of -HKD 0.41. The modest positive operating cash flow suggests the core operations can generate some cash, but this is vastly overshadowed by the massive net loss. Capital expenditures were minimal at HKD -3.1 million, reflecting a likely sharp reduction in new investment activities amid a challenging market environment.

Balance Sheet And Financial Health

The balance sheet shows significant strain, characterized by high total debt of HKD 12.85 billion against a cash position of only HKD 52.7 million. This substantial debt burden, coupled with the large reported loss, points to severe financial distress and potential liquidity challenges, which is a critical concern for its ongoing financial health and solvency.

Growth Trends And Dividend Policy

Current trends are dominated by sector-wide contraction rather than growth. The company did not pay a dividend in FY 2023, a prudent measure to preserve cash amidst substantial losses and a highly leveraged balance sheet. The focus appears to be on survival and navigating the market downturn rather than expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 84.5 million, the market is valuing the company at a deep discount to its stated book value, reflecting extremely pessimistic expectations. A high beta of 1.889 indicates the stock is considered significantly more volatile than the broader market, pricing in substantial risk related to its financial stability and sector woes.

Strategic Advantages And Outlook

The company's main advantage is its diversified project portfolio and established presence in China. However, the outlook is overwhelmingly clouded by its high debt, major losses, and the profoundly negative sentiment pervading the Chinese property development sector. Navigating this environment will require successful debt management and a recovery in real estate demand.

Sources

Company Annual Report (FY 2023)Hong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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