investorscraft@gmail.com

Intrinsic ValueLVGEM (China) Real Estate Investment Company Limited (0095.HK)

Previous CloseHK$0.26
Intrinsic Value
Upside potential
Previous Close
HK$0.26

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

LVGEM (China) Real Estate Investment Company Limited is a Hong Kong-listed property developer and investor focused on the People's Republic of China. Its core revenue model is diversified across three segments: real estate development and sales, commercial property investment and operations, and comprehensive services. The company develops and sells residential and commercial properties, while also generating recurring income through leasing office premises, apartments, and car parks, as well as operating hotels and providing property management and consultancy services. Operating in the highly competitive and cyclical Chinese real estate sector, LVGEM's market position is that of a regional player, headquartered in Hong Kong with operations primarily in mainland China. The company's strategy involves a blend of development sales for immediate revenue and long-term investment holdings for stable cash flow, though it faces significant headwinds from the broader property market downturn, regulatory changes, and economic pressures affecting the sector. Its ability to navigate these challenges while managing its substantial debt load is critical to its future market standing and operational sustainability.

Revenue Profitability And Efficiency

The company reported revenue of HKD 3.71 billion for the period, indicating ongoing operational activity. However, profitability was severely challenged, with a net loss of HKD -5.17 billion and a diluted EPS of -1.01. This significant loss highlights substantial impairments or operating costs outweighing revenue, reflecting the severe pressures within the Chinese real estate market.

Earnings Power And Capital Efficiency

Despite the substantial net loss, the firm demonstrated a strong operating cash flow of HKD 3.63 billion, significantly exceeding its minimal capital expenditures of HKD -0.45 million. This indicates that core property sales and operations are generating cash, but this positive cash generation is being overwhelmed by non-cash charges or financing costs, severely impacting bottom-line earnings power.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position with a high debt burden. Total debt stands at HKD 33.95 billion, vastly overshadowing its cash and equivalents of HKD 597.46 million. This elevated leverage ratio presents significant solvency and refinancing risks, particularly in a challenging credit environment for property developers.

Growth Trends And Dividend Policy

Current trends are defined by market contraction rather than growth, as evidenced by the major net loss. Reflecting this financial distress and likely covenant restrictions, the company's dividend policy is conservative, with a dividend per share of HKD 0.00, prioritizing capital preservation over shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.76 billion, the market is valuing the company at a significant discount to its reported financials, particularly its high debt level. A beta of 0.517 suggests the stock is perceived as less volatile than the market, possibly due to its depressed price, but this also implies low growth expectations from investors.

Strategic Advantages And Outlook

The company's main advantage is its diversified model blending development with investment properties. The outlook remains highly uncertain, contingent on a recovery in the Chinese property market, successful asset sales to reduce leverage, and the company's ability to navigate ongoing regulatory and liquidity 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