investorscraft@gmail.com

Intrinsic ValueCentury Ginwa Retail Holdings Limited (0162.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

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

Century Ginwa Retail Holdings Limited is a Hong Kong-listed investment holding company operating a portfolio of physical retail assets in mainland China. Its core revenue model is derived from owning and managing a network of five department stores, one shopping mall, and thirteen supermarkets, primarily generating income through property leasing, retail sales, and ancillary property management services. The company operates exclusively within the highly competitive and cyclical Chinese consumer discretionary sector, catering to local shopping and lifestyle needs. Its market position is that of a small, regional player with a concentrated footprint, facing intense pressure from larger national chains, expansive e-commerce platforms, and shifting consumer preferences away from traditional brick-and-mortar formats. This positioning subjects the firm to significant operational and financial headwinds, requiring a strategic focus on its specific local properties and tenant relationships to maintain relevance.

Revenue Profitability And Efficiency

The company reported revenue of HKD 358.6 million for the period, indicating ongoing but challenged operations. Profitability was severely impacted, with a substantial net loss of HKD 538.1 million and negative diluted EPS of HKD 0.47. Operational efficiency is a critical concern, evidenced by negative operating cash flow of HKD 111.2 million, which suggests core business activities are not self-sustaining.

Earnings Power And Capital Efficiency

Current earnings power is deeply negative, reflecting the difficult operating environment for traditional retail. Capital expenditure was HKD 26.1 million, indicating some ongoing investment, but this is overshadowed by the significant cash burn from operations. The company's ability to generate a positive return on its invested capital appears severely constrained.

Balance Sheet And Financial Health

The balance sheet shows significant financial strain. Cash and equivalents are low at HKD 10.7 million, which is vastly insufficient against a towering total debt burden of HKD 5.42 billion. This extreme leverage ratio creates a substantial solvency risk and severely limits financial flexibility, indicating a precarious financial health position.

Growth Trends And Dividend Policy

Recent financial performance points to contraction rather than growth, with a major net loss and negative cash flow. Reflecting this distressed state and the imperative to preserve cash, the company did not pay a dividend during this period. The prevailing trends highlight significant challenges to achieving sustainable top-line expansion or returning capital to shareholders.

Valuation And Market Expectations

The market capitalization of approximately HKD 58.6 million is minimal, especially when contrasted with the company's high debt load. A negative beta of -0.131 suggests the stock's returns have moved inversely to the broader market, which is unusual and may reflect its distressed, speculative nature. The market appears to price in continued severe challenges.

Strategic Advantages And Outlook

The company's primary strategic advantage is its ownership of physical retail properties in specific local markets. However, the outlook remains highly challenging due to intense sector competition, a heavy debt burden, and persistent operational losses. Navigating these headwinds and potentially restructuring its balance sheet are likely prerequisites for any sustained recovery.

Sources

Company DescriptionPublic Financial Disclosures

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