investorscraft@gmail.com

Intrinsic ValueGuangdong Land Holdings Limited (0124.HK)

Previous CloseHK$0.23
Intrinsic Value
Upside potential
Previous Close
HK$0.23

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

Guangdong Land Holdings Limited is a Hong Kong-listed real estate developer and investor, operating as a subsidiary of Guangdong Investment Limited. Its core business model centers on the development and subsequent sale or leasing of residential and commercial properties, primarily within Mainland China. The company generates revenue through property sales and rental income, operating in the highly cyclical and competitive Chinese real estate sector. Its market position is that of a regional player, leveraging its connection to its provincial parent company for land acquisition and project development opportunities. The firm navigates a challenging macroeconomic environment characterized by regulatory pressures and subdued demand, which has significantly impacted the entire property development industry. Its strategic focus remains on managing existing inventory and completing projects in its core markets to stabilize operations.

Revenue Profitability And Efficiency

The company reported revenue of HKD 6.76 billion, indicating ongoing project delivery and sales activity. However, profitability was severely impacted, with a substantial net loss of HKD 1.38 billion. This significant loss, reflected in a diluted EPS of -HKD 0.81, points to severe margin compression, likely from asset impairments and challenging market conditions affecting property valuations and sales prices.

Earnings Power And Capital Efficiency

Operating cash flow was positive at HKD 1.94 billion, suggesting the core property sales and collection process remains functional. The absence of reported capital expenditures indicates a potential pause in new project launches, a common strategy to preserve liquidity during industry downturns. The significant net loss, however, severely undermines current earnings power and return on capital.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 1.32 billion against a substantial total debt burden of HKD 20.45 billion. This high leverage ratio creates significant financial risk, especially within a depressed property market where asset values are under pressure and refinancing options may be limited. Financial health is a critical concern for the company.

Growth Trends And Dividend Policy

Current trends are defined by industry-wide contraction rather than growth. The company reported a net loss and suspended its dividend, as evidenced by a dividend per share of HKD 0.00. Capital allocation is squarely focused on survival, prioritizing debt servicing and liquidity preservation over shareholder returns or expansionary investments in the current cycle.

Valuation And Market Expectations

With a market capitalization of approximately HKD 539 million, the market is assigning a deeply discounted valuation relative to its reported revenue and asset base. This discount reflects pessimistic expectations regarding the company's ability to navigate its high debt load and generate sustainable profits amid a protracted real estate market correction in China.

Strategic Advantages And Outlook

Its primary strategic advantage is its affiliation with the state-owned Guangdong Investment Limited, which may provide access to support or restructuring options. The outlook remains highly uncertain, contingent on a recovery in the Chinese property sector and the company's success in deleveraging its balance sheet to ensure long-term viability.

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