investorscraft@gmail.com

Intrinsic ValueJiande International Holdings Limited (0865.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

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

Jiande International Holdings Limited operates as a real estate developer focused on the People's Republic of China, specializing in the development and sale of both residential and commercial property projects. The company's core revenue model is generated through property sales and supplemented by construction management services, positioning it within the highly competitive and cyclical Chinese real estate sector. Its market position is that of a small-cap, niche player navigating a challenging macroeconomic environment characterized by regulatory pressures and shifting demand dynamics, requiring agile project execution and capital management to sustain operations.

Revenue Profitability And Efficiency

The company reported revenue of HKD 76.7 million for the period, but this was overshadowed by a significant net loss of HKD 40.6 million. Operating cash flow was negative HKD 7.1 million, indicating challenges in converting sales into cash and raising concerns about operational sustainability without external funding or asset sales.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at a negative HKD 0.0075, reflecting weak earnings power. Capital expenditures were minimal at HKD 108,000, suggesting limited investment in new projects or growth initiatives, which aligns with the company's current focus on preserving liquidity rather than expansion.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 65.5 million in cash against a minimal total debt of HKD 232,000, resulting in a net cash position. This provides a crucial buffer against operational losses and near-term solvency risks, though it may not be sufficient for long-term viability if losses persist.

Growth Trends And Dividend Policy

Current trends indicate contraction, with negative profitability and cash flow. The company has a clear dividend policy of not distributing dividends, as evidenced by a zero dividend per share, which is prudent given its financial performance and need to conserve capital.

Valuation And Market Expectations

With a market capitalization of approximately HKD 204 million, the market appears to be pricing the company based on its net cash position rather than its operating performance. The negative beta of -0.312 suggests low correlation with the broader market, possibly reflecting its unique risk profile and investor perception as a special situation.

Strategic Advantages And Outlook

The primary strategic advantage is its strong net cash position, providing flexibility to navigate the difficult real estate market. The outlook remains challenging due to sector-wide headwinds in China, and the company's future depends on its ability to either improve project profitability or strategically deploy its cash reserves.

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