investorscraft@gmail.com

Intrinsic ValueLiu Chong Hing Investment Limited (0194.HK)

Previous CloseHK$4.45
Intrinsic Value
Upside potential
Previous Close
HK$4.45

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

Liu Chong Hing Investment Limited is a Hong Kong-based conglomerate operating primarily in the real estate development and investment sector across Hong Kong, Mainland China, and Thailand. Its core revenue model is diversified across property investment, development, and management, complemented by treasury investments, hotel operations under the Hanting brand, and manufacturing of magnetic materials. The company develops and leases a portfolio of commercial offices, residential buildings, industrial properties, and shopping centers, generating income through rental yields, property sales, and management fees. Its market position is that of a small-to-mid-cap, diversified property player with a regional footprint, navigating competitive real estate markets while leveraging its ancillary businesses in hospitality and trading to provide additional revenue streams and operational synergies. This multi-segment approach aims to mitigate sector-specific cyclical risks, though it operates in capital-intensive industries requiring significant leverage and strategic capital allocation.

Revenue Profitability And Efficiency

The company reported revenue of HKD 933 million for the period, indicating active operational scale across its diverse segments. However, profitability was severely challenged, with a net loss of HKD 837 million and negative diluted EPS of HKD 2.21, reflecting potential asset writedowns or challenging market conditions in its core real estate markets. Operating cash flow remained positive at HKD 308 million, suggesting the core business can generate cash despite the reported bottom-line loss.

Earnings Power And Capital Efficiency

The significant net loss severely impacted earnings power for the period. The positive operating cash flow of HKD 308 million, against capital expenditures of just HKD 16.7 million, indicates the business is not currently in a heavy investment phase. The disparity between the large accounting loss and positive operating cash flow suggests non-cash charges are a major factor, requiring careful analysis of underlying operational performance.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 2.03 billion, providing a buffer against its total debt of HKD 3.37 billion. The company maintains a leveraged position typical for real estate development, but its substantial cash holdings relative to its market capitalization suggest a capacity to manage obligations and potentially fund selective investments or navigate a period of operational losses.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a dividend per share of HKD 0.28, signaling a commitment to shareholder returns, likely supported by its strong cash position. The growth trajectory appears challenged by the annual loss, but the diversified revenue base across property, hotels, and trading may offer stability. The dividend policy appears to be a key component of its capital allocation strategy.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.70 billion, the company trades at a significant discount to its reported cash balance, reflecting market skepticism about the value of its other assets or concerns over future profitability given the recent loss. The low beta of 0.303 suggests the stock is perceived as less volatile than the broader market, possibly due to its asset-backed nature and high cash balance.

Strategic Advantages And Outlook

The company's key advantages include a diversified operational model spanning property, hospitality, and manufacturing, which can provide revenue stability. Its strong liquidity is a significant strategic asset for navigating market cycles. The outlook hinges on its ability to return its property segments to profitability, effectively deploy its large cash balance, and manage its debt load, all within the context of the challenging Hong Kong and China real estate markets.

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