investorscraft@gmail.com

Intrinsic ValueChina Overseas Grand Oceans Group Limited (0081.HK)

Previous CloseHK$2.64
Intrinsic Value
Upside potential
Previous Close
HK$2.64

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 Overseas Grand Oceans Group Limited is a Hong Kong-listed real estate developer primarily focused on the People's Republic of China market. The company operates through three core segments: Property Investment and Development, which involves constructing residential and commercial properties; Property Leasing, which manages office units, commercial spaces, and hotel properties; and Other operations, including hotel management and ancillary services like property management and financing. Its revenue model is predominantly driven by property sales and long-term lease income, positioning it within the competitive Chinese real estate sector. The firm leverages its established presence, having been founded in 1955, to navigate the cyclical nature of property markets, focusing on both development gains and recurring rental streams. Its strategic positioning involves balancing development projects with income-generating leased assets, catering to urban residential and commercial demand while managing sector-specific risks such as regulatory changes and economic fluctuations.

Revenue Profitability And Efficiency

The company reported revenue of HKD 45.9 billion for the period, with net income of HKD 954 million, indicating a net profit margin of approximately 2.1%. Operating cash flow was strong at HKD 9.0 billion, reflecting efficient cash generation from core operations, though profitability remains pressured by industry headwinds and high operating costs typical in real estate development.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.27, demonstrating modest earnings power relative to its capital base. The absence of reported capital expenditures suggests a potential focus on conserving capital or completing existing projects, yet the low EPS indicates challenges in translating revenue into shareholder returns efficiently amid a tough market environment.

Balance Sheet And Financial Health

The balance sheet shows HKD 27.3 billion in cash and equivalents against total debt of HKD 40.1 billion, resulting in a net debt position of HKD 12.8 billion. This liquidity provides a buffer, but the debt load requires careful management given the cyclical and capital-intensive nature of real estate development and leasing operations.

Growth Trends And Dividend Policy

Growth appears constrained, with profitability metrics reflecting sector-wide pressures. The company paid a dividend of HKD 0.10 per share, indicating a commitment to shareholder returns despite earnings challenges, though sustainability depends on improved cash flow and debt management in a volatile property market.

Valuation And Market Expectations

With a market capitalization of HKD 9.2 billion and a beta of 1.073, the stock is priced with higher volatility than the market, trading at a low earnings multiple relative to its sector, suggesting investor skepticism about near-term growth or profitability recovery in China's real estate landscape.

Strategic Advantages And Outlook

The company's long-standing presence and diversified operations across development and leasing provide some resilience. However, the outlook is cautious due to regulatory risks, economic uncertainty, and high leverage, requiring strategic focus on deleveraging and optimizing its asset portfolio to navigate ongoing market challenges.

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