investorscraft@gmail.com

Intrinsic ValueHang Lung Properties Limited (0101.HK)

Previous CloseHK$9.44
Intrinsic Value
Upside potential
Previous Close
HK$9.44

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

Hang Lung Properties Limited is a premier real estate developer and manager operating a dual-segment model of Property Leasing and Property Sales, primarily in Hong Kong and Mainland China. The company's core revenue is generated through long-term leasing of its high-quality investment portfolio, which includes iconic shopping malls, premium office towers, and mixed-use properties, complemented by selective property development sales. Operating in the competitive Asian real estate sector, Hang Lung has established a reputation for developing and managing large-scale commercial complexes that serve as lifestyle destinations, fostering strong tenant relationships and stable rental income. Its market position is characterized by a focus on prime locations and luxury assets, particularly in key mainland cities like Shanghai and Shenyang, where it leverages its brand strength to attract affluent consumers and premium retail tenants, securing a defensible niche in the upper tier of the property market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 11.24 billion for the period, with net income of HKD 2.15 billion, reflecting the inherent operational leverage and cost management within its property portfolio. Operating cash flow was robust at HKD 4.96 billion, significantly exceeding capital expenditures of HKD 170 million, indicating strong conversion of rental income into cash and efficient capital allocation for maintenance and minor enhancements.

Earnings Power And Capital Efficiency

Hang Lung's earnings power is demonstrated by its ability to generate substantial operating cash flow from its leased assets, with diluted EPS of HKD 0.46. The company maintains a disciplined approach to capital deployment, focusing investments on enhancing its existing premium properties rather than aggressive expansion, which supports stable returns on its sizable asset base.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 10.30 billion in cash and equivalents, providing a significant buffer. However, total debt is substantial at HKD 57.64 billion, which is typical for a capital-intensive property group, but is supported by a high-quality, income-generating asset portfolio that provides stable coverage for its obligations.

Growth Trends And Dividend Policy

Growth is primarily driven by rental escalations and occupancy stability in its mature portfolio, rather than rapid expansion. The company maintains a shareholder-friendly dividend policy, distributing HKD 0.52 per share, which represents a payout ratio comfortably supported by its operating cash flow generation and reflects a commitment to returning capital to investors.

Valuation And Market Expectations

With a market capitalization of approximately HKD 44.42 billion, the market appears to be valuing the company conservatively relative to its asset base and cash flow potential. The beta of 0.58 suggests lower volatility than the broader market, indicating investor perception of relative stability derived from its defensive rental income streams.

Strategic Advantages And Outlook

Hang Lung's strategic advantages lie in its portfolio of trophy assets in prime locations and its proven management expertise in large-scale commercial properties. The outlook remains tied to the recovery of retail and office sectors in its key markets, with the company well-positioned to benefit from any sustained improvement in consumer sentiment and commercial real estate demand in Greater China.

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