investorscraft@gmail.com

Intrinsic ValueGrand Field Group Holdings Limited (0115.HK)

Previous CloseHK$7.06
Intrinsic Value
Upside potential
Previous Close
HK$7.06

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

Grand Field Group Holdings Limited operates as a Hong Kong-based investment holding company with a primary focus on property investment and development within the People's Republic of China. Its core revenue model is derived from real estate activities, supplemented by ancillary operations in general trading and the provision of financial arrangement services. The company navigates the highly competitive and cyclical Chinese real estate sector, which demands significant capital and strategic market positioning. Founded in 1990, it has established a long-standing presence, though its scale remains modest relative to major mainland developers. Its market position is that of a smaller, regional player without the brand recognition or land bank of leading competitors, operating in a challenging environment characterized by regulatory changes and economic pressures. This necessitates a focused strategy on specific projects and financial services to sustain operations.

Revenue Profitability And Efficiency

The company reported revenue of HKD 238.8 million for the period, indicating ongoing operational activity. However, profitability was severely challenged, with a net loss of HKD 251.3 million and a diluted EPS of -HKD 20.52. This significant loss, which substantially exceeds revenue, points to major impairments, high financing costs, or operational inefficiencies within its core property and trading segments.

Earnings Power And Capital Efficiency

Operating cash flow was positive at HKD 25.4 million, suggesting some core operations are generating cash despite the reported net loss. Capital expenditures were minimal at HKD -82,000, indicating a lack of significant new investment in property development or other long-term assets during this period, which is consistent with a strategy of preservation amid financial stress.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position with total debt of HKD 691.6 million significantly outweighing cash and equivalents of HKD 44.0 million. This high leverage ratio creates substantial solvency risk and indicates potential liquidity constraints, limiting financial flexibility for future investments or navigating market downturns.

Growth Trends And Dividend Policy

The substantial net loss and high debt burden reflect a period of contraction rather than growth. Unsurprisingly, the company maintained a dividend per share of HKD 0, a prudent measure to conserve cash. Current trends are dominated by efforts to manage existing liabilities and stabilize operations rather than pursue expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 44.1 million, the market is valuing the company at a deep discount to its stated revenue, reflecting severe concerns over its profitability and leveraged balance sheet. The negative beta of -0.075 suggests a stock price movement that is atypical and inversely related to broader market trends, often indicative of distress.

Strategic Advantages And Outlook

The company's primary advantage is its multi-decade operating history in the region. The outlook remains highly challenging, contingent on its ability to manage its substantial debt load, potentially dispose of assets, and navigate the difficult conditions in the Chinese property market to return to profitability.

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