investorscraft@gmail.com

Intrinsic ValueChina Sinostar Group Company Limited (0485.HK)

Previous CloseHK$0.43
Intrinsic Value
Upside potential
Previous Close
HK$0.43

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

China Sinostar Group operates as a Hong Kong-listed investment holding company with a dual focus on property development and hydroelectric power generation within mainland China. Its core revenue model is bifurcated, generating income from the sale of developed residential and commercial properties, complemented by long-term, stable cash flows from operating and managing its hydroelectric power stations. The company also engages in property investment and management, providing ancillary rental income. Operating in the highly competitive and cyclical Chinese real estate sector, it holds a niche position as a smaller regional player. Its diversification into renewable energy provides a strategic hedge against property market volatility, though its scale remains modest compared to major national developers. This hybrid model aims to balance development profits with utility-like operational income, targeting sustainability in a challenging macroeconomic environment for Chinese property firms.

Revenue Profitability And Efficiency

The company reported revenue of HKD 19.9 million for the period, indicating a very low level of operational scale. Profitability was severely challenged, with a significant net loss of HKD 24.3 million. This performance reflects the difficult conditions in the Chinese property market and potential inefficiencies in its current project portfolio and power operations.

Earnings Power And Capital Efficiency

Earnings power is currently negative, as evidenced by a diluted EPS of -HKD 0.11. While operating cash flow was positive at HKD 4.1 million, it was insufficient to cover the substantial net loss. Capital expenditures were minimal at HKD -70,000, suggesting limited current investment in growth or maintenance, which constrains future earnings potential.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 6.6 million against total debt of HKD 27.4 million, indicating a leveraged financial structure. This debt-to-cash ratio presents liquidity concerns and highlights financial strain, which is consistent with the reported net loss and challenges within its core operating sectors.

Growth Trends And Dividend Policy

Current financial results do not indicate positive growth trends, with revenue overshadowed by substantial losses. The company maintains a conservative dividend policy, with a dividend per share of HKD 0.00, prioritizing capital preservation over shareholder distributions amid its financial challenges and the need to manage its debt obligations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 74.5 million, the market is valuing the company at a significant discount, reflecting skepticism about its turnaround prospects. A negative beta of -0.485 suggests its stock price movement is inversely correlated to the broader market, which is atypical and may indicate specific investor perceptions or a thin float.

Strategic Advantages And Outlook

Its strategic advantage lies in its diversification into hydroelectric power, which offers stable cash flows. However, the outlook remains cautious due to high leverage, losses in property development, and overall market challenges. Success is contingent on improving property sales, managing debt, and effectively leveraging its power assets.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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