investorscraft@gmail.com

Intrinsic ValueShenyang Public Utility Holdings Company Limited (0747.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

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

Shenyang Public Utility Holdings operates as a specialized real estate development and infrastructure investment holding company based in Shenyang, China. Its core business model integrates the construction of critical urban infrastructure with complementary property development, creating a synergistic approach to regional urbanization. The company further diversifies its revenue streams through strategic investments in tourism development, hotel operations, and income-generating property holdings, positioning itself as a multifaceted player in China's evolving real estate and urban services sector. This integrated model allows it to participate in various phases of urban economic development, from initial public works to subsequent commercial and hospitality ventures. Its operations are deeply entrenched in the regional economy of Northeast China, leveraging local government relationships and development initiatives, though this also creates significant exposure to regional economic cycles and policy directives.

Revenue Profitability And Efficiency

The company reported minimal revenue of HKD 6.2 million against a substantial net loss of HKD 89.2 million, indicating severe operational challenges and a lack of scalable, profitable projects. Negative operating cash flow of HKD 11.4 million, nearly matching capital expenditures, underscores a cash-consuming business model with inefficient asset utilization and poor working capital management in the current development cycle.

Earnings Power And Capital Efficiency

The significant net loss and negative diluted EPS of HKD -0.0607 reflect a complete erosion of earnings power. The alignment of negative operating cash flow with high capital expenditures highlights profoundly inefficient capital allocation, suggesting invested capital is not generating adequate returns or operational cash flow to sustain the business model.

Balance Sheet And Financial Health

Financial health is precarious, with a weak liquidity position evidenced by cash of HKD 4.4 million against total debt of HKD 28.9 million. This high leverage relative to its cash-generating ability presents substantial solvency risks, indicating potential difficulty in meeting future obligations without external financing or asset sales.

Growth Trends And Dividend Policy

Current financials indicate a contraction rather than growth, with the company failing to generate positive earnings or cash flow. The dividend per share of HKD 0 reflects a necessary conservation of all capital, as the company lacks the profitability or cash reserves to support any shareholder distributions.

Valuation And Market Expectations

The market capitalization of approximately HKD 103 million appears to assign minimal value to the company's assets and future prospects, likely pricing in significant execution risk and the ongoing financial losses. The low beta of 0.424 suggests the stock is perceived as less volatile than the market, possibly due to its small size and limited trading liquidity.

Strategic Advantages And Outlook

The company's primary strategic advantage is its entrenched position in Shenyang's development projects and its diversified model across infrastructure, property, and tourism. However, the outlook remains highly uncertain, contingent on securing profitable new projects, improving capital efficiency, and navigating China's challenging real estate and macroeconomic environment to achieve a sustainable turnaround.

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