investorscraft@gmail.com

Intrinsic ValueTern Properties Company Limited (0277.HK)

Previous CloseHK$1.40
Intrinsic Value
Upside potential
Previous Close
HK$1.40

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

Tern Properties Company Limited operates as a specialized real estate investment holding company focused exclusively on the Hong Kong market. Its core revenue model is derived from generating rental income through a curated portfolio of commercial, office, and residential properties. The company supplements this primary income stream with strategic treasury investments in both debt and equity securities, aiming to enhance overall portfolio returns. As a subsidiary of Noranger Company Limited, Tern maintains a niche position within Hong Kong's competitive real estate services sector. Its strategy is characterized by a long-term, income-oriented approach to property ownership rather than aggressive development or trading. This positions the firm as a conservative player, leveraging its established asset base to navigate the cyclical nature of the Hong Kong property market while managing a dual focus on physical real estate and financial investments.

Revenue Profitability And Efficiency

The company reported revenue of HKD 50.4 million, primarily from property rentals, but recorded a significant net loss of HKD 54.5 million for the period. This negative profitability, reflected in a diluted EPS of -HKD 0.20, indicates substantial challenges, likely from property revaluations or weak investment performance. Operating cash flow remained positive at HKD 7.2 million, demonstrating the core rental business can generate cash despite the accounting loss.

Earnings Power And Capital Efficiency

Current earnings power is constrained, as evidenced by the net loss. The absence of capital expenditures suggests a strategy focused on managing existing assets rather than expansion. The positive operating cash flow indicates the underlying rental operations possess some cash-generating ability, but overall capital efficiency is currently low due to the reported negative bottom-line results.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 276.9 million, significantly outweighing its total debt of HKD 42.2 million. This low leverage and substantial cash reserve provide a solid buffer against market volatility and support the company's financial health, offering flexibility for future opportunities or to weather further operational challenges.

Growth Trends And Dividend Policy

Recent performance indicates a contraction, with a net loss contrasting with revenue. Despite this, the company maintained a dividend distribution of HKD 0.017 per share, signaling a commitment to shareholder returns, likely supported by its strong cash position. The trend suggests a focus on income stability from existing assets rather than pursuing aggressive growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 465.8 million, the market appears to be valuing the company below its net cash position, implying very low expectations for future earnings from the property portfolio and investments. The negative beta of -0.062 suggests a historical performance that is uncorrelated or inversely correlated with the broader market.

Strategic Advantages And Outlook

The company's key advantages are its strong, unleveraged balance sheet and prime Hong Kong property assets. The outlook remains cautious, hinging on the performance of the Hong Kong real estate market and the company's ability to improve returns from its investment portfolio. Strategic focus will likely remain on prudent capital management and optimizing existing income streams.

Sources

Company FilingsHong Kong Stock Exchange

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