investorscraft@gmail.com

Intrinsic ValueNew City Development Group Limited (0456.HK)

Previous CloseHK$0.49
Intrinsic Value
Upside potential
Previous Close
HK$0.49

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

New City Development Group Limited operates as a diversified investment holding company with primary operations in China's real estate sector, focusing on property development and investment activities. The company generates revenue through residential and commercial property projects while maintaining additional business segments including bus sales, supermarket operations, and general management services. This diversification strategy provides multiple revenue streams but exposes the company to various competitive markets with different operational challenges. Operating in Hong Kong with mainland China operations, the company navigates the complex regulatory environment of Chinese real estate while maintaining its corporate headquarters in Kwun Tong. The company's market position reflects a smaller regional player in the competitive Chinese property development sector, facing intense competition from both state-owned enterprises and larger private developers. Its additional business lines in transportation and retail provide supplementary income but may dilute management focus from core real estate operations in a challenging market environment.

Revenue Profitability And Efficiency

The company reported HKD 98.6 million in revenue for the period but experienced significant challenges with a net loss of HKD 127.6 million, indicating substantial profitability pressures. Despite negative earnings, the company generated positive operating cash flow of HKD 62.6 million, suggesting some operational efficiency in cash generation despite the overall loss position. The negative EPS of HKD -1.09 reflects the substantial loss relative to the shareholder base.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position, though positive operating cash flow indicates some underlying business activity continues to generate cash. Capital expenditures were modest at HKD 3.9 million, suggesting limited investment in growth assets during this period. The company's ability to generate cash from operations despite reporting a loss may indicate non-cash charges affecting profitability.

Balance Sheet And Financial Health

The balance sheet shows HKD 8.5 million in cash against total debt of HKD 253.2 million, indicating potential liquidity constraints and elevated leverage. The debt-to-equity structure appears challenging given the limited cash reserves relative to outstanding obligations. The company's financial health requires careful monitoring given the debt burden and recent loss-making performance.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the loss-making position and likely cash preservation strategy. Growth trends appear challenged given the financial results, with the company potentially focusing on stabilization rather than expansion. The diversified business model may provide some resilience but also complicates clear growth trajectory assessment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 86.5 million, the market appears to be pricing the company at a discount to its reported financial metrics. The negative beta of -0.3 suggests unusual correlation patterns with the broader market, possibly reflecting the company's unique risk profile or limited trading liquidity. Valuation metrics are challenging to interpret given the loss-making position.

Strategic Advantages And Outlook

The company's diversification across real estate, transportation, and retail may provide some operational flexibility but also spreads management focus thin. The outlook remains challenging given the current loss position, debt levels, and competitive pressures in the Chinese property market. Strategic advantages appear limited compared to larger, better-capitalized competitors in the sector.

Sources

Company financial reportsHong 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