investorscraft@gmail.com

Intrinsic ValueGreenland Hong Kong Holdings Limited (0337.HK)

Previous CloseHK$0.23
Intrinsic Value
Upside potential
Previous Close
HK$0.23

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

Greenland Hong Kong Holdings Limited is a China-focused real estate developer and operator, structured as a subsidiary of a larger international group. Its core revenue model is diversified across property sales, leasing, hotel operations, and management services, primarily within the residential and commercial sectors in mainland China. The company operates in the highly competitive and cyclical Chinese property market, which is characterized by significant regulatory oversight and sensitivity to economic conditions. Its market position is that of a mid-tier, integrated property player, leveraging its development capabilities to generate sales while building a recurring income base through its investment properties and service segments. This multi-faceted approach aims to provide some resilience against market downturns, though it remains heavily exposed to the broader health of the Chinese real estate sector and domestic consumption trends.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 15.3 billion for the period, demonstrating significant operational scale. However, this was overshadowed by a substantial net loss of HKD -2.0 billion and negative diluted EPS of HKD -0.76, indicating severe profitability challenges. Operating cash flow was also negative at HKD -388 million, highlighting inefficiencies in converting sales into cash amidst a difficult market environment.

Earnings Power And Capital Efficiency

Current earnings power is severely constrained, as evidenced by the significant net loss. The negative operating cash flow and substantial capital expenditures of HKD -300 million suggest the business is consuming, rather than generating, cash. This indicates very poor capital efficiency and an inability to generate returns for shareholders under the present market conditions.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position. While it holds HKD 695 million in cash, this is vastly overshadowed by a high total debt burden of HKD 14.7 billion. This significant leverage, combined with negative cash flows, points to considerable solvency risks and limited financial flexibility in the current challenging property market.

Growth Trends And Dividend Policy

The company is not in a growth phase, as indicated by its substantial losses. The prevailing trend is one of contraction and navigating a sector-wide downturn. Reflecting this financial distress, the dividend per share was zero, confirming a suspension of shareholder returns to preserve capital during this period of significant challenges.

Valuation And Market Expectations

With a market capitalization of approximately HKD 748 million, the market is valuing the company at a deep discount to its reported revenue, reflecting pessimistic expectations. The negative earnings and high financial leverage are likely the primary drivers behind this discounted valuation, indicating low investor confidence in a near-term recovery.

Strategic Advantages And Outlook

The company's main strategic advantage is its diversified model spanning development, leasing, and services. However, its outlook remains highly uncertain and is intrinsically tied to a recovery in the Chinese property market, which continues to face headwinds from regulatory policies and economic softening. Navigating its high debt load will be a critical challenge.

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