investorscraft@gmail.com

Intrinsic ValueLee Hing Development Limited (0068.HK)

Previous CloseHK$0.52
Intrinsic Value
Upside potential
Previous Close
HK$0.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lee Hing Development Limited operates as a diversified investment holding company with a multifaceted business model spanning financial markets and real estate sectors. The company generates revenue through share investment and dealing activities across Hong Kong, Malaysia, Britain, and European markets, while simultaneously maintaining significant operations in property investment, development, and management. Its diversified portfolio includes retail operations, hotel management, and construction activities, creating a hybrid financial-property enterprise that leverages cross-sector opportunities. The company maintains a niche position in the Hong Kong market, balancing traditional property development with active securities trading, though its scale remains modest compared to larger financial and property conglomerates in the region. This dual focus allows for revenue diversification but also exposes the company to volatility in both real estate and equity markets.

Revenue Profitability And Efficiency

The company reported HKD 30.3 million in revenue for FY2021 while recording a significant net loss of HKD 74.1 million, indicating substantial challenges in profitability. Operating cash flow remained positive at HKD 5.1 million, suggesting some operational stability despite the negative bottom line. The diluted EPS of -HKD 0.50 reflects the per-share impact of these losses on investors.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The positive operating cash flow of HKD 5.1 million against minimal capital expenditures of HKD -3,000 indicates limited investment in productive assets. The company's ability to generate returns on its diversified operations requires improvement to achieve sustainable profitability.

Balance Sheet And Financial Health

The balance sheet shows HKD 2.0 million in cash against total debt of HKD 151.9 million, indicating potential liquidity constraints. The debt-heavy structure, combined with negative earnings, suggests financial stress. The modest cash position relative to obligations may require careful liquidity management going forward.

Growth Trends And Dividend Policy

Despite reporting a substantial net loss, the company maintained a dividend payment of HKD 1.24 per share, which appears inconsistent with its profitability challenges. This dividend policy may reflect strategic considerations or historical commitments rather than current earnings capacity, potentially impacting retained earnings and financial flexibility.

Valuation And Market Expectations

With negative earnings and a market capitalization that appears minimal, market expectations likely reflect the company's challenged financial position. The dividend yield, while attractive on surface, must be evaluated against the sustainability concerns given the company's loss-making operations and balance sheet constraints.

Strategic Advantages And Outlook

The company's diversified operations across financial markets and property sectors provide some risk mitigation through business diversification. However, the concurrent challenges in both profitability and balance sheet health suggest need for strategic repositioning. The outlook depends on improving operational efficiency across both investment and property segments while addressing the debt burden.

Sources

Company annual reportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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