investorscraft@gmail.com

Intrinsic ValueSino Land Company Limited (0083.HK)

Previous CloseHK$11.78
Intrinsic Value
Upside potential
Previous Close
HK$11.78

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sino Land Company Limited is a prominent Hong Kong-based property developer and investor with a diversified real estate portfolio spanning residential, commercial, and hospitality assets. The company operates through multiple segments including Property Sales, Property Rental, and Hotel Operations, generating revenue through development sales, recurring rental income, and management services. Its core business model leverages a strategic land bank across key markets in Hong Kong, Mainland China, Singapore, and Sydney, enabling both development profits and stable long-term rental yields. In the competitive Asian real estate sector, Sino Land maintains a strong market position through its disciplined development approach, high-quality property portfolio, and conservative financial management. The company benefits from its affiliation with Tsim Sha Tsui Properties Limited, providing strategic advantages in land acquisition and development opportunities. Its mixed-use developments and premium residential projects cater to both local and international markets, positioning it as a reliable operator in the region's property landscape.

Revenue Profitability And Efficiency

The company generated HKD 8.77 billion in revenue with exceptional profitability, achieving a net income of HKD 4.40 billion representing a 50% net margin. Operating cash flow of HKD 1.15 billion demonstrates solid cash generation, while modest capital expenditures of HKD 69 million indicate efficient capital allocation and mature asset base maintenance.

Earnings Power And Capital Efficiency

Sino Land exhibits strong earnings power with diluted EPS of HKD 0.52, supported by diversified income streams from property development and stable rental operations. The company maintains capital efficiency through its substantial land bank of 20.8 million square feet, providing development optionality while generating recurring income from completed investment properties.

Balance Sheet And Financial Health

The balance sheet reflects exceptional financial health with HKD 1.81 billion in cash against total debt of HKD 854 million, resulting in a net cash position. This conservative leverage profile, combined with substantial property assets, provides significant financial flexibility and resilience in cyclical real estate markets.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of HKD 0.58, exceeding earnings and indicating commitment to returns. Growth is driven by strategic land bank development and rental income expansion, balanced with conservative financial management and selective market expansion.

Valuation And Market Expectations

With a market capitalization of HKD 91.96 billion and a beta of 0.49, the market prices Sino Land as a defensive real estate play. The valuation reflects expectations for stable rental income and disciplined development pipeline execution rather than aggressive growth.

Strategic Advantages And Outlook

Sino Land's strategic advantages include its diversified property portfolio, strong parent company backing, and conservative financial management. The outlook remains stable given its net cash position and quality asset base, though subject to regional property market cycles and economic conditions.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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