investorscraft@gmail.com

Intrinsic ValueChina Oceanwide Holdings Limited (0715.HK)

Previous CloseHK$0.03
Intrinsic Value
Upside potential
Previous Close
HK$0.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Oceanwide Holdings Limited operates as a diversified investment holding company with a primary focus on real estate development and property investment, alongside strategic ventures in energy and financial investments. Its core revenue model is derived from property rental income in Shanghai, real estate development projects in the United States, and the operation of coal-fired power plants in Indonesia, supplemented by returns from its investment portfolio. The company operates within the highly competitive and cyclical real estate and energy sectors, facing significant regulatory and market risks, particularly given its geographic spread across China, the U.S., and Indonesia. Its market position is that of a mid-sized, internationally diversified conglomerate with a complex structure, but it is currently contending with substantial financial pressures and execution challenges across its portfolio, which impacts its competitive standing.

Revenue Profitability And Efficiency

The company reported minimal revenue of HKD 28.0 million for FY2022, which is vastly overshadowed by a substantial net loss of HKD -2.42 billion. This indicates severe operational inefficiency and a complete lack of profitability. Negative operating cash flow of HKD -181.1 million further confirms the core business is not generating sufficient cash to sustain itself, highlighting critical challenges in converting its diverse assets into financial performance.

Earnings Power And Capital Efficiency

Earnings power is severely negative, with a diluted EPS of HKD -0.15. The negative operating cash flow and minimal capital expenditures of HKD -40,000 demonstrate an inability to generate returns from invested capital. The company's capital is not being deployed efficiently into productive assets, reflecting a fundamental breakdown in its operational and investment strategy.

Balance Sheet And Financial Health

The balance sheet shows significant financial distress, with a high total debt of HKD 3.05 billion against minimal cash and equivalents of HKD 4.87 million. This results in an extremely precarious liquidity position and a dangerously high leverage ratio, indicating severe solvency risks and a lack of financial flexibility to meet its obligations or fund ongoing operations.

Growth Trends And Dividend Policy

There are no positive growth trends evident from the FY2022 data, with the company reporting massive losses. The dividend per share was zero, reflecting a necessary conservation of all cash due to profound financial difficulties. The outlook for near-term growth or a resumption of shareholder returns appears highly unlikely given the current financial state.

Valuation And Market Expectations

With a market capitalization of approximately HKD 403.6 million, the market appears to be assigning minimal value to the equity, likely pricing in the substantial net losses and high debt burden. The negative earnings and cash flow make traditional valuation metrics inapplicable, suggesting investor expectations are focused on potential restructuring or asset sales rather than ongoing operations.

Strategic Advantages And Outlook

The company's main strategic advantage is its portfolio of international assets, including property and energy projects. However, this diversification has not translated into financial stability. The outlook is highly challenging, contingent on successfully managing its debt, monetizing assets, and restructuring operations to achieve a viable path forward amid significant financial headwinds.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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