investorscraft@gmail.com

Intrinsic ValueBeijing North Star Company Limited (0588.HK)

Previous CloseHK$0.79
Intrinsic Value
Upside potential
Previous Close
HK$0.79

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

Beijing North Star Company Limited is a prominent real estate developer and investor based in Beijing, operating within China's highly competitive property sector. Its core revenue model is diversified across land and property development for sale, including residential units, apartments, villas, and commercial buildings, complemented by a stable income stream from long-term property leasing and investment management. The company further enhances its portfolio through the operation of hotels, restaurants, and convention centers, providing integrated food, beverage, and hospitality services. This multifaceted approach positions it as a comprehensive urban developer, leveraging its prime Beijing location to cater to both the consumer and commercial real estate markets. Its activities in multimedia network development and system integration represent a smaller, ancillary tech-oriented segment. The firm navigates a challenging macroeconomic environment for Chinese property developers, relying on its established presence and mixed-asset strategy to maintain its market position.

Revenue Profitability And Efficiency

The company reported revenue of HKD 7.15 billion for the period, demonstrating significant operational scale. However, profitability was severely impacted, with a substantial net loss of HKD -2.83 billion and a diluted EPS of -HKD 0.87. This indicates deep pressure on margins, likely from asset writedowns or development cost impairments amidst a difficult property market.

Earnings Power And Capital Efficiency

Despite the net loss, the firm generated a positive operating cash flow of HKD 973.6 million, which is a critical indicator of its ability to fund core operations. Capital expenditures were a modest HKD -141.3 million, suggesting a focus on conserving cash rather than aggressive expansion in the current climate.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 7.91 billion. This is offset by a considerable total debt burden of HKD 15.65 billion. The high debt level relative to equity and significant loss pose challenges to financial health and necessitate careful liability management.

Growth Trends And Dividend Policy

Current trends reflect the severe downturn in China's real estate sector, with top-line revenue overshadowed by heavy losses. Remarkably, the company maintained a dividend, paying HKD 0.02 per share, which signals a commitment to shareholder returns despite the challenging financial performance and may be supported by its strong cash position.

Valuation And Market Expectations

With a market capitalization of approximately HKD 6.72 billion, the market is valuing the company below its reported cash balance, which often implies expectations of further asset value erosion or that cash may be needed to service debt. The low beta of 0.459 suggests the stock is considered less volatile than the broader market.

Strategic Advantages And Outlook

Its key advantages include a valuable portfolio of developed properties and hotels in Beijing and a robust cash position providing a buffer. The outlook remains contingent on a recovery in China's property market and the company's ability to navigate its debt obligations while managing development costs and asset values effectively.

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