investorscraft@gmail.com

Intrinsic ValueGlory Sun Land Group Limited (0299.HK)

Previous CloseHK$0.11
Intrinsic Value
Upside potential
Previous Close
HK$0.11

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

Glory Sun Land Group Limited operates as a diversified investment holding company with a primary focus on property development and investment activities within mainland China. The company's core revenue model stems from real estate operations, complemented by ancillary businesses including yacht club management, training services, commodity trading, and construction works. This diversified approach allows the company to leverage multiple income streams while maintaining its foundational real estate expertise. Operating in China's highly competitive property sector, the company faces significant market pressures from both state-owned enterprises and private developers. Its market positioning reflects a mid-tier regional developer with additional lifestyle service offerings, though it operates at a smaller scale compared to industry leaders. The company's strategic shift from its previous sports-focused identity in 2015 demonstrates its adaptive approach to market opportunities while navigating China's evolving regulatory and economic landscape for property developers.

Revenue Profitability And Efficiency

The company generated HKD 385.8 million in revenue but reported a substantial net loss of HKD 1.48 billion, indicating severe profitability challenges. The negative EPS of HKD -13.51 reflects significant operational difficulties and potential asset impairments common in China's struggling property sector. Operating cash flow of HKD 90.3 million suggests some core operations remain functional despite the substantial overall losses.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained given the massive net loss position. The company's capital efficiency metrics are likely under pressure, as evidenced by the significant negative earnings relative to its market capitalization. The modest operating cash flow generation indicates some underlying business activity continues, but overall capital allocation effectiveness remains questionable given the substantial losses.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 3.68 billion significantly outweighing cash reserves of HKD 27.5 million. This debt-to-cash ratio indicates substantial financial stress and potential liquidity challenges. The high debt burden relative to the company's market capitalization of approximately HKD 11.6 million suggests significant balance sheet restructuring may be required.

Growth Trends And Dividend Policy

Current trends indicate contraction rather than growth, with the substantial net loss reflecting industry-wide challenges in China's property sector. The company maintains a zero dividend policy, consistent with its loss-making position and need to preserve cash. The absence of dividend payments aligns with the company's apparent focus on financial stabilization rather than shareholder returns.

Valuation And Market Expectations

The market capitalization of HKD 11.6 million appears minimal relative to the company's revenue base and debt levels, suggesting investors price significant risk. The low beta of 0.457 indicates less volatility than the broader market, possibly reflecting limited trading activity or market skepticism about recovery prospects. Current valuation metrics likely incorporate substantial concerns about the company's viability.

Strategic Advantages And Outlook

The company's diversified business model beyond pure property development provides some revenue stability, though not sufficient to offset core sector challenges. Its outlook remains constrained by China's property market downturn and high leverage. Strategic advantages appear limited given the scale of financial challenges and competitive market conditions facing smaller developers in the current environment.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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