investorscraft@gmail.com

Intrinsic ValueSOHO China Limited (0410.HK)

Previous CloseHK$0.53
Intrinsic Value
Upside potential
Previous Close
HK$0.53

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

SOHO China Limited operates as a premier real estate developer and property management company specializing in premium commercial and office properties in China's key metropolitan markets. The company generates revenue primarily through property leasing and management services, supplemented by selective real estate development activities and serviced hotel operations. Focused exclusively on high-end properties in Beijing and Shanghai, SOHO China targets corporate tenants and luxury service providers seeking prime locations in China's most dynamic economic hubs. The company's business model emphasizes long-term rental income from its strategically located property portfolio rather than aggressive development cycles, positioning it as a stable income-generating entity within China's volatile real estate sector. Despite market challenges, SOHO China maintains a niche presence catering to premium commercial clients who value prestigious addresses and comprehensive property management services in China's financial and political centers.

Revenue Profitability And Efficiency

SOHO China reported revenue of HKD 1.54 billion for the period, reflecting its core leasing operations. However, the company recorded a net loss of HKD 113.4 million, indicating profitability challenges in the current real estate environment. Operating cash flow remained positive at HKD 306.7 million, demonstrating the company's ability to generate cash from its property portfolio despite market headwinds affecting bottom-line performance.

Earnings Power And Capital Efficiency

The company reported negative diluted EPS of HKD -0.0218, reflecting the net loss position. Capital expenditures were minimal at HKD -8.1 million, suggesting a conservative approach to new investments amid challenging market conditions. The modest capex indicates a focus on maintaining existing properties rather than expanding the portfolio during this period of market adjustment.

Balance Sheet And Financial Health

SOHO China maintains HKD 589.6 million in cash and equivalents against substantial total debt of HKD 15.56 billion, indicating significant leverage. The debt burden reflects the capital-intensive nature of real estate operations and suggests potential refinancing challenges. The company's financial health requires careful monitoring given the high debt load relative to its market capitalization and operating performance.

Growth Trends And Dividend Policy

The company suspended dividend payments with zero dividend per share, conserving cash amid operational challenges. This conservative approach reflects management's focus on preserving liquidity rather than returning capital to shareholders. The absence of dividends aligns with the company's current financial position and market conditions affecting China's real estate sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 3.02 billion, the market appears to be pricing SOHO China at a significant discount to its asset base. The beta of 0.667 suggests lower volatility than the broader market, possibly reflecting investor perception of limited growth prospects or stabilization in the company's core markets despite sector-wide challenges.

Strategic Advantages And Outlook

SOHO China's strategic advantage lies in its prime property locations in Beijing and Shanghai, which provide stable rental income despite market volatility. The company's focus on premium commercial properties positions it to benefit from any recovery in China's office market. However, high leverage and sector headwinds present significant challenges requiring careful navigation through property market cycles and potential restructuring opportunities.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

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