investorscraft@gmail.com

Intrinsic ValueShenzhen Investment Limited (0604.HK)

Previous CloseHK$0.87
Intrinsic Value
Upside potential
Previous Close
HK$0.87

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

Shenzhen Investment Limited operates as a diversified real estate conglomerate with a multifaceted business model spanning property development, investment, and management across Mainland China. The company generates revenue through developing residential and commercial properties for sale, leasing investment properties for recurring rental income, and providing comprehensive property management services. Its operations extend beyond core real estate activities to include manufacturing industrial and commercial products, aluminum alloys, agricultural goods, and LCM products, supplemented by construction services, hotel operations, and warehouse management. As a subsidiary of Shum Yip Holdings, the company maintains a strategic position in China's competitive property sector, leveraging its integrated approach to capitalize on both development gains and stable income streams from investment properties while navigating the cyclical nature of real estate markets through diversified revenue sources.

Revenue Profitability And Efficiency

The company reported HKD 15.6 billion in revenue for the period but experienced significant challenges with a net loss of HKD 1.8 billion and negative diluted EPS of HKD 0.20. Operating cash flow was negative HKD 1.8 billion, while capital expenditures totaled HKD 926 million, indicating substantial cash outflows for property development and investment activities during a difficult operating environment.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by market conditions, with negative net income reflecting pressure on property development margins and potentially challenging property valuations. The negative operating cash flow suggests the business consumed cash from operations, requiring external funding or existing reserves to support ongoing development projects and investment activities during this period.

Balance Sheet And Financial Health

The balance sheet shows HKD 5.8 billion in cash against substantial total debt of HKD 65.1 billion, indicating significant financial leverage typical of property developers. This debt structure supports the company's property development and investment activities but requires careful management given the current operating environment and cash flow challenges.

Growth Trends And Dividend Policy

Despite the net loss position, the company maintained a dividend payment of HKD 0.09 per share, demonstrating commitment to shareholder returns. Growth trends appear challenged by the current property market conditions in China, with negative profitability metrics suggesting a period of consolidation rather than expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 8.7 billion and negative earnings, traditional valuation metrics are challenging to apply. The market appears to be pricing the company based on its asset base and long-term recovery potential rather than current earnings, with a beta of 0.926 indicating slightly less volatility than the broader market.

Strategic Advantages And Outlook

The company's diversified operations across development, investment, and management provide multiple revenue streams, while its subsidiary status under Shum Yip Holdings offers potential strategic support. The outlook remains contingent on China's property market recovery, with the company's ability to navigate current challenges while maintaining its dividend policy being critical for investor confidence.

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