investorscraft@gmail.com

Intrinsic ValueGlorious Property Holdings Limited (0845.HK)

Previous CloseHK$0.01
Intrinsic Value
Upside potential
Previous Close
HK$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Glorious Property Holdings Limited is a Hong Kong-listed real estate developer focused on the People's Republic of China, operating primarily in the residential, commercial, and hospitality sectors. Its core revenue model involves the acquisition, development, and sale of property assets, supplemented by ancillary services including property leasing, hotel management, and corporate advisory. The company maintains a strategic land bank of 6.3 million square meters across key economic regions such as Shanghai, the Yangtze River Delta, and the Pan Bohai Rim, positioning it within China's competitive and cyclical property market. Despite its regional presence, the company operates in a highly leveraged industry characterized by regulatory scrutiny and shifting demand dynamics. Its market position is challenged by larger, state-backed competitors and ongoing sector-wide liquidity pressures, which impact its ability to scale and maintain profitability in a consolidating marketplace.

Revenue Profitability And Efficiency

The company generated HKD 2.64 billion in revenue for FY2023, but reported a significant net loss of HKD 2.95 billion, reflecting severe profitability challenges. Operating cash flow remained positive at HKD 366 million, indicating some operational cash generation despite the substantial bottom-line loss, which points to inefficiencies and potential asset writedowns in a difficult market environment.

Earnings Power And Capital Efficiency

Diluted EPS was negative HKD 0.38, underscoring eroded earnings power. Capital expenditures were minimal at HKD -0.51 million, suggesting limited investment in new projects, likely due to financial constraints and a strategic focus on preserving liquidity amid sector-wide headwinds and high leverage.

Balance Sheet And Financial Health

The balance sheet shows significant strain, with high total debt of HKD 22.66 billion against modest cash and equivalents of HKD 52.34 million. This substantial debt burden relative to liquid assets indicates elevated financial risk and potential solvency concerns, common in the highly leveraged real estate development sector.

Growth Trends And Dividend Policy

No dividends were distributed, consistent with the net loss and focus on capital preservation. The company's growth trajectory is challenged by the substantial annual loss and constrained liquidity, reflecting the broader downturn in China's property market rather than a period of expansion or shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 77.93 million, the company trades at a significant discount to its debt load, reflecting market skepticism about its financial stability and future prospects. The low beta of 0.35 suggests less volatility than the market, possibly due to its small size and illiquidity.

Strategic Advantages And Outlook

The company's primary strategic asset is its land bank in key Chinese regions, which could provide long-term value if market conditions improve. However, the outlook remains constrained by high leverage, sector-wide challenges, and regulatory pressures, requiring successful debt management and asset monetization to navigate ongoing headwinds.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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