investorscraft@gmail.com

Intrinsic ValueITC Properties Group Limited (0199.HK)

Previous CloseHK$1.12
Intrinsic Value
Upside potential
Previous Close
HK$1.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ITC Properties Group Limited is a Hong Kong-based conglomerate operating primarily in the consumer cyclical sector with a diversified business model spanning property development, hospitality, and financial services. Its core revenue streams are generated through the development and investment in residential and commercial real estate across Mainland China, Hong Kong, and international markets like Canada and the UK. The company further diversifies its operations through its Hotel and Leisure segment, which manages and operates hotels and resorts, complemented by restaurant operations that provide ancillary income. Its market position is that of a small-to-mid-cap player with an international footprint, though it operates in highly competitive and capital-intensive sectors. The company's strategic focus on property and hospitality ties its performance closely to economic cycles, tourism flows, and real estate market conditions in its key operating regions. This diversification across segments and geographies aims to mitigate sector-specific risks while leveraging cross-border investment opportunities.

Revenue Profitability And Efficiency

The company reported revenue of HKD 398.1 million for the period, indicating active operations. However, profitability was severely challenged, with a net loss of HKD 813.0 million and a diluted EPS of -HKD 0.90. This significant loss, substantially larger than revenue, points to major impairments, high operating costs, or challenging market conditions impacting its core businesses.

Earnings Power And Capital Efficiency

Despite the substantial net loss, the company generated a positive operating cash flow of HKD 135.0 million, suggesting that its core operations are still cash-generative. Capital expenditures were minimal at HKD -0.1 million, indicating a very low level of new investment in property, plant, and equipment during this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 47.7 million against a total debt burden of HKD 937.0 million, indicating a highly leveraged financial structure. This significant debt load, coupled with the reported net loss, raises substantial concerns about the company's liquidity and overall financial health going forward.

Growth Trends And Dividend Policy

The reported net loss and minimal capex suggest a period of contraction rather than growth. Reflecting this challenging financial position, the company's dividend per share was zero, indicating a suspension of shareholder returns to preserve cash amidst significant losses and high leverage.

Valuation And Market Expectations

With a market capitalization of approximately HKD 199.6 million, the market is valuing the company at a significant discount to its stated financial metrics. The negative beta of -0.223 suggests its stock price has moved inversely to the broader market, which is unusual and may reflect its unique risk profile and financial distress.

Strategic Advantages And Outlook

The company's primary strategic advantage is its diversified portfolio across property and hospitality in various geographic markets. However, the outlook is clouded by its high debt levels and substantial losses. Its ability to navigate a recovery is contingent on improving real estate and tourism markets and successfully managing its financial obligations.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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