investorscraft@gmail.com

Intrinsic ValueY. T. Realty Group Limited (0075.HK)

Previous CloseHK$0.14
Intrinsic Value
Upside potential
Previous Close
HK$0.14

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

Y. T. Realty Group Limited is a Hong Kong-based real estate investment holding company operating across the United Kingdom, Hong Kong, and Mainland China. Its diversified business model spans four core segments: Property Investment, Property Development and Trading, Treasury Management, and Property Management and Related Services. The company generates revenue through the rental income from its portfolio of residential and commercial properties, the development and sale of real estate assets, and fees from its property management and technical consultancy offerings. This multi-faceted approach provides a balanced revenue stream, though it remains heavily exposed to cyclical property markets. Its market position is that of a small-cap, regional player navigating competitive and highly regulated environments. The firm's strategic focus on treasury management, including investments in debt securities, adds a financial component to its core real estate operations, distinguishing its profile within the sector.

Revenue Profitability And Efficiency

The group reported substantial revenue of HKD 4.24 billion for the period, indicating significant operational scale from its property activities. However, this top-line performance was overshadowed by a net loss of HKD 3.95 million, reflecting margin pressures and potential asset writedowns. A deeply negative operating cash flow of HKD -2.27 billion signals severe inefficiencies in working capital management or significant cash outflows from development projects, raising concerns about near-term operational sustainability.

Earnings Power And Capital Efficiency

Earnings power was severely constrained, with a diluted EPS of -HKD 0.0049 demonstrating an inability to generate profit for shareholders. The absence of capital expenditures suggests a pause in significant new investments, potentially indicating a strategic shift towards preservation or a lack of viable growth projects. The negative cash flow from operations severely limits internal funding capacity for future investments or debt servicing.

Balance Sheet And Financial Health

The balance sheet shows a strained liquidity position with HKD 950.9 million in cash against a substantial total debt burden of HKD 4.51 billion. This high leverage ratio creates significant financial risk, especially amidst negative cash generation. The company's financial health appears precarious, with solvency highly dependent on the performance and valuation of its underlying property portfolio and its ability to manage refinancing needs.

Growth Trends And Dividend Policy

Current trends indicate operational contraction, evidenced by the net loss and massive cash outflow. The company suspended its dividend, with a dividend per share of HKD 0, a prudent but necessary action to conserve cash. This reflects a defensive posture with no visible growth initiatives, focusing instead on navigating a challenging period for its core property markets.

Valuation And Market Expectations

The market capitalization of approximately HKD 114.3 million is notably low relative to its reported revenue, suggesting the market is heavily discounting the company's assets and future prospects due to its losses and leveraged position. The low beta of 0.253 indicates the stock is perceived as less volatile than the broader market, possibly due to its small size and limited trading liquidity.

Strategic Advantages And Outlook

The company's primary advantage is its diversified geographic and operational footprint within real estate. However, its outlook is clouded by high leverage, negative cash flow, and a loss-making position. Navigating debt obligations and stabilizing its core property operations will be critical for survival, with recovery contingent on an improvement in real estate market conditions across its operating regions.

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