investorscraft@gmail.com

Intrinsic ValueWah Ha Realty Company Limited (0278.HK)

Previous CloseHK$4.29
Intrinsic Value
Upside potential
Previous Close
HK$4.29

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Wah Ha Realty Company Limited operates as a specialized real estate investment and development company focused exclusively on the Hong Kong property market. The company maintains a diversified property portfolio spanning commercial, industrial/godown, and residential assets, generating revenue through property investments, development projects, and building contracting services. Established in 1961, the company has developed deep market expertise and longstanding relationships within Hong Kong's competitive real estate sector. Its integrated approach combining property investment with construction capabilities provides operational synergies and cost advantages. The company maintains a conservative investment strategy focused on property assets in Hong Kong's dynamic market, positioning itself as a niche player with specialized local knowledge. This focused approach allows Wah Ha Realty to navigate market cycles while maintaining stable occupancy rates and rental income streams across its diversified property holdings.

Revenue Profitability And Efficiency

The company generated HKD 29.4 million in revenue for FY2023, demonstrating a highly efficient operation with net income of HKD 19.8 million, representing a robust 67% net profit margin. This exceptional profitability reflects the company's asset-light approach and efficient property management operations, with operating cash flow of HKD 23.4 million significantly exceeding reported net income, indicating strong cash conversion from operations.

Earnings Power And Capital Efficiency

Wah Ha Realty exhibits substantial earnings power with diluted EPS of HKD 0.16, supported by zero capital expenditures during the period. The company's operations generated significant operating cash flow without requiring additional capital investments, indicating mature, cash-generative properties and efficient capital allocation. This suggests well-maintained assets requiring minimal reinvestment to sustain current income levels.

Balance Sheet And Financial Health

The company maintains an exceptionally strong balance sheet with HKD 313.9 million in cash and equivalents and zero debt, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility, with ample resources to pursue strategic acquisitions or weather market downturns without leverage-related constraints.

Growth Trends And Dividend Policy

Despite modest revenue figures, the company maintains a generous dividend policy, distributing HKD 0.22 per share which exceeds reported EPS, indicating a return of capital to shareholders. This suggests a mature company prioritizing shareholder returns over aggressive growth, potentially utilizing accumulated reserves to fund distributions beyond current earnings capacity.

Valuation And Market Expectations

With a market capitalization of approximately HKD 518.9 million, the company trades at a significant premium to its asset value, reflecting market expectations for continued stable returns and potential property appreciation. The low beta of 0.124 indicates the stock is perceived as defensive, with limited correlation to broader market movements, typical for property companies with strong balance sheets.

Strategic Advantages And Outlook

The company's strategic advantages include its debt-free structure, substantial cash reserves, and deep Hong Kong market expertise. The outlook remains stable given its conservative approach, though growth may be limited without leverage. Its ability to maintain distributions during market cycles positions it well for investors seeking defensive real estate exposure with income characteristics.

Sources

Company Annual ReportHong Kong Stock Exchange filingsMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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