investorscraft@gmail.com

Intrinsic ValueCentral China Real Estate Limited (0832.HK)

Previous CloseHK$0.07
Intrinsic Value
Upside potential
Previous Close
HK$0.07

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

Central China Real Estate Limited operates as a property development company focused on the People's Republic of China, primarily developing residential and commercial properties while also engaging in property leasing and hotel operations. The company generates revenue through property sales, rental income from commercial assets, and project management services, positioning itself within China's highly competitive real estate development sector. As a Zhengzhou-based developer with operations spanning three decades, the company maintains a regional focus while navigating the challenging macroeconomic environment affecting China's property market. Its subsidiary structure under Joy Bright Investments Limited provides organizational stability, though the company faces significant headwinds from sector-wide liquidity constraints and changing regulatory frameworks governing real estate development in China.

Revenue Profitability And Efficiency

The company reported revenue of HKD 16.07 billion but experienced significant financial distress with a net loss of HKD 3.31 billion and negative diluted EPS of HKD 1.12. Operating cash flow was substantially negative at HKD -2.27 billion, indicating severe operational challenges and potential liquidity constraints within the current property market downturn affecting Chinese developers.

Earnings Power And Capital Efficiency

Current earnings power appears severely compromised given the substantial net loss and negative cash generation. The negative operating cash flow of HKD -2.27 billion against capital expenditures of HKD -31.22 million suggests the company is conserving capital rather than investing in new projects, reflecting the difficult operating environment in China's property sector.

Balance Sheet And Financial Health

The balance sheet shows concerning metrics with total debt of HKD 24.98 billion significantly outweighing cash and equivalents of HKD 365.39 million, indicating high leverage and potential solvency risks. This debt burden, combined with negative cash flows, presents substantial financial health challenges common among Chinese property developers facing market headwinds.

Growth Trends And Dividend Policy

Current trends indicate contraction rather than growth, with no dividend distribution reflecting the company's focus on capital preservation. The challenging property market conditions in China suggest near-term growth prospects remain constrained, with recovery dependent on broader sector stabilization and improved market dynamics.

Valuation And Market Expectations

With a market capitalization of approximately HKD 307 million, the market appears to be pricing in significant challenges, reflecting concerns about the company's financial stability and the broader Chinese property sector outlook. The valuation suggests investors anticipate continued headwinds rather than near-term recovery.

Strategic Advantages And Outlook

The company's long-standing presence since 1992 and regional expertise in Zhengzhou provide some strategic foundation, but the outlook remains challenging given sector-wide pressures. Success will depend on navigating debt restructuring, adapting to regulatory changes, and potentially diversifying revenue streams beyond traditional property development.

Sources

Company financial statementsHong Kong Stock Exchange filingsPublicly disclosed financial metrics

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