investorscraft@gmail.com

Intrinsic ValueChuang's Consortium International Limited (0367.HK)

Previous CloseHK$0.32
Intrinsic Value
Upside potential
Previous Close
HK$0.32

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

Chuang's Consortium International Limited is a Hong Kong-based investment holding company operating primarily in the real estate services sector. Its core business model involves generating revenue through a diversified portfolio of property development, investment, and trading activities across Hong Kong, Mainland China, the UK, and Vietnam. The company owns and manages a mixed-asset portfolio including retail, office, residential, hotel, and industrial properties, alongside carparking spaces, deriving income from capital appreciation, leasing, and trading operations. Beyond its core real estate focus, the company has expanded into ancillary services including securities investment and trading, money lending, project management, and property agency and management services, creating a multifaceted revenue stream. Its market position is that of a smaller, diversified regional player with a significant historical presence, operating as a subsidiary of Evergain Holdings Limited, navigating the competitive and cyclical Asian real estate markets.

Revenue Profitability And Efficiency

The company reported revenue of HKD 210.8 million for the period. However, profitability was severely impacted, with a substantial net loss of HKD 590.7 million and negative diluted EPS of HKD 0.35. Operational efficiency appears challenged, as evidenced by a significant negative operating cash flow of HKD 305.8 million, indicating core business activities consumed cash rather than generating it.

Earnings Power And Capital Efficiency

Current earnings power is negative, reflecting challenges in the property and investment markets. Capital expenditure was minimal at HKD 0.9 million, suggesting a limited allocation towards new growth investments. The significant cash outflow from operations highlights inefficiency in converting business activities into positive cash generation, pressuring overall capital allocation and returns.

Balance Sheet And Financial Health

The balance sheet shows a strong cash position of HKD 1.49 billion, providing a liquidity buffer. However, this is offset by a considerably higher total debt load of HKD 2.91 billion, indicating a leveraged financial structure. The net debt position and recent operating losses warrant careful monitoring of the company's financial health and solvency.

Growth Trends And Dividend Policy

Recent financial performance indicates a contraction, with a major net loss and negative cash flow from operations. Reflecting this challenging position, the company did not distribute a dividend for the period. Current trends point towards a phase of consolidation or difficulty rather than growth, with no immediate return of capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 602 million, the market is valuing the company at a significant discount to its reported cash balance, which may reflect concerns over its debt burden and recent losses. The low beta of 0.38 suggests the stock is perceived as less volatile than the broader market, potentially indicating lower growth expectations.

Strategic Advantages And Outlook

The company's primary advantages are its diversified asset base and long-established presence in its operating regions. The outlook remains cautious due to the high leverage, recent operational losses, and cash burn. Success will depend on effectively managing its property portfolio and debt obligations to navigate the current challenging real estate cycle.

Sources

Company DescriptionProvided Financial Data

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