investorscraft@gmail.com

Intrinsic ValueChina Overseas Land & Investment Limited (0688.HK)

Previous CloseHK$14.04
Intrinsic Value
Upside potential
Previous Close
HK$14.04

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

China Overseas Land & Investment Limited operates as a premier property developer and investor with a diversified portfolio spanning residential and commercial real estate across mainland China and the United Kingdom. The company generates revenue through property development sales, long-term rental income from investment properties, and ancillary services including construction consultancy, hotel operations, and comprehensive urban services. As a subsidiary of state-owned China Overseas Holdings, the company leverages its established brand and extensive experience since 1979 to secure prime development sites and maintain strong government relationships. Its market position is characterized by a focus on high-quality developments in tier-one and tier-two Chinese cities, complemented by strategic international exposure through UK investments. The company's integrated business model encompasses the entire property value chain from land acquisition and planning to construction, sales, and property management, providing competitive advantages in cost control and operational efficiency. This vertically integrated approach, combined with its financial strength and brand reputation, positions China Overseas Land as one of China's most resilient and professionally managed property developers amidst market volatility.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 185.2 billion with net income reaching HKD 15.6 billion, demonstrating effective scale operations in property development. Operating cash flow of HKD 46.5 billion significantly exceeded capital expenditures, indicating strong cash generation from core operations. The business maintains healthy operational efficiency despite challenging market conditions in China's real estate sector.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 1.43 reflects the company's earnings capacity relative to its substantial asset base. The significant operating cash flow generation relative to net income suggests quality earnings supported by actual cash receipts. Capital expenditure requirements remain modest compared to operating cash flows, indicating efficient capital allocation to maintenance and growth investments.

Balance Sheet And Financial Health

The balance sheet shows substantial cash reserves of HKD 124.2 billion against total debt of HKD 242.5 billion, providing adequate liquidity coverage. The debt level reflects the capital-intensive nature of property development, though the cash position offers缓冲 against market downturns. The company's financial structure appears manageable given its asset base and cash flow generation capabilities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of HKD 0.60, representing a payout from sustainable earnings. Growth prospects are tempered by China's property market adjustments, though the company's financial strength positions it to capitalize on consolidation opportunities. The dividend policy demonstrates commitment to returning capital while maintaining financial flexibility.

Valuation And Market Expectations

With a market capitalization of HKD 162.5 billion, the company trades at approximately 0.9 times revenue, reflecting market caution toward Chinese property developers. The low beta of 0.194 suggests relative defensive characteristics compared to the broader market, indicating investor perception of reduced volatility despite sector challenges.

Strategic Advantages And Outlook

The company's primary advantages include its state-owned enterprise backing, strong brand recognition, and diversified revenue streams across development and investment properties. Its financial conservatism and substantial cash reserves provide resilience during market downturns. The outlook remains cautious due to ongoing property sector adjustments in China, though the company's strong balance sheet positions it for selective growth opportunities.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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