investorscraft@gmail.com

Intrinsic ValueFortune Sun (China) Holdings Limited (0352.HK)

Previous CloseHK$0.36
Intrinsic Value
Upside potential
Previous Close
HK$0.36

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

Fortune Sun (China) Holdings Limited operates as a specialized real estate services firm focused on property consultancy and sales agency within the People's Republic of China and Southeast Asia. Its core revenue model is built on providing advisory and transaction services for property markets, supplemented by fund management and comprehensive industrial park services. The company occupies a niche position in a highly competitive and cyclical sector, catering to both domestic and regional clients. Its service portfolio includes property investment management, financial advisory, marketing, and international trade support, aiming to offer an integrated solution for industrial and commercial real estate. This positioning allows it to leverage cross-border opportunities, though it operates in a challenging environment characterized by regulatory scrutiny and economic volatility. The firm's longevity since its 1997 founding provides some market credibility, but it remains a small player relative to larger, diversified real estate service providers in the region.

Revenue Profitability And Efficiency

The company reported minimal revenue of HKD 1.35 million against a substantial net loss of HKD 7.60 million, indicating severe operational challenges and inefficiency. Negative operating cash flow of HKD 6.53 million further underscores significant cash burn from core activities, with no capital expenditures reported during the period.

Earnings Power And Capital Efficiency

Earnings power is severely constrained, as evidenced by a diluted EPS of -HKD 0.0309 and negative cash generation. The absence of capital expenditures suggests a lack of investment in growth assets, reflecting poor capital allocation and an inability to generate positive returns on employed capital.

Balance Sheet And Financial Health

The balance sheet shows a weak liquidity position with HKD 3.49 million in cash against total debt of HKD 19.90 million, indicating potential solvency risks. The high debt burden relative to cash reserves and negative equity from accumulated losses points to significant financial stress.

Growth Trends And Dividend Policy

The company exhibits no growth trajectory, with negligible revenue and deepening losses. It maintains a zero-dividend policy, consistent with its lack of profitability and need to conserve scarce cash resources for ongoing operations rather than shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 88.63 million, the market appears to assign some speculative value despite the company's poor fundamentals. The high beta of 1.878 indicates extreme volatility and sensitivity to market movements, reflecting elevated risk perceptions among investors.

Strategic Advantages And Outlook

The company's long-standing presence and integrated service offerings provide a narrow competitive foothold, but its outlook remains highly uncertain due to financial distress and industry headwinds. Strategic success is contingent on stabilizing operations and improving cash flow in a challenging real estate environment.

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