investorscraft@gmail.com

Intrinsic ValueCheuk Nang (Holdings) Limited (0131.HK)

Previous CloseHK$1.18
Intrinsic Value
Upside potential
Previous Close
HK$1.18

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

Cheuk Nang (Holdings) Limited operates as a diversified real estate investment and development company with a strategic focus on property sales, rental operations, and estate management across key Asian markets including mainland China, Hong Kong, and Malaysia. The company's core revenue model integrates property development profits with recurring rental income from commercial and retail assets, supplemented by ancillary services such as secretarial support, securities trading, and mortgage lending activities. Operating in the competitive real estate development sector, Cheuk Nang maintains a niche market position through its mixed-portfolio approach, balancing development projects with income-generating properties. The company's subsidiary structure under Yan Yin Company Limited provides operational stability while its geographic diversification across multiple jurisdictions offers some risk mitigation against regional market fluctuations. This strategic positioning enables Cheuk Nang to capitalize on property market cycles while maintaining a steady income stream from its managed properties and financial services.

Revenue Profitability And Efficiency

The company generated HKD 188.0 million in revenue with exceptional net income conversion of HKD 171.7 million, indicating substantial non-operating income contributions. Operating cash flow of HKD 206.7 million significantly exceeded reported net income, reflecting strong cash generation from property operations and potentially favorable working capital movements during the period.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.26 demonstrates moderate earnings power relative to the company's market capitalization. The minimal capital expenditure of HKD 0.6 million suggests either completed development cycles or a focus on existing property management rather than new development projects during this reporting period.

Balance Sheet And Financial Health

The balance sheet shows substantial cash reserves of HKD 881.8 million against total debt of HKD 1.35 billion, indicating manageable leverage. The company maintains adequate liquidity with cash covering approximately 66% of total debt obligations, providing financial flexibility in the capital-intensive real estate sector.

Growth Trends And Dividend Policy

The company distributed a dividend of HKD 0.0225 per share, representing a conservative payout ratio given the earnings profile. The minimal capital expenditure suggests a mature phase of operations rather than aggressive expansion, focusing instead on income generation from existing property portfolio.

Valuation And Market Expectations

With a market capitalization of approximately HKD 933 million, the company trades at a significant premium to book value given its real estate assets. The exceptionally low beta of 0.034 indicates the market perceives the stock as defensive with minimal correlation to broader market movements.

Strategic Advantages And Outlook

The company's diversified property portfolio across multiple jurisdictions provides geographic risk mitigation while its subsidiary structure offers operational stability. The strong cash position supports both dividend sustainability and potential strategic acquisitions, though the minimal capex suggests a cautious approach to new development in current market conditions.

Sources

Company Annual ReportHong Kong Stock Exchange filingsBloomberg Financial Data

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