investorscraft@gmail.com

Intrinsic ValueSoundwill Holdings Limited (0878.HK)

Previous CloseHK$6.47
Intrinsic Value
Upside potential
Previous Close
HK$6.47

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

Soundwill Holdings Limited is a Hong Kong-based real estate investment and services company with a diversified operational model focused on property development, leasing, and management. Its core revenue streams are generated through the development and sale of medium to high-end commercial, residential, and industrial properties, complemented by a stable income from its investment property portfolio. The company leases a variety of assets, including commercial, office, and residential buildings, alongside niche spaces for advertising and mini-storage, providing multiple touchpoints for revenue generation. As a subsidiary of Ko Bee Limited and with a history dating back to 1978, Soundwill has established a long-standing presence in the Hong Kong and Mainland China property sectors. Its market position is that of a specialized, integrated property player, navigating the competitive landscape by leveraging its expertise in building management services for both large commercial complexes and smaller residential estates, which adds a recurring service-based dimension to its development-centric operations.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.23 billion for the period, indicating active operations. However, profitability was severely impacted, with a net loss of HKD 2.49 billion and a diluted EPS of -HKD 8.80, reflecting significant challenges, likely from property devaluations or impairment charges. Operating cash flow remained positive at HKD 687 million, demonstrating an ability to generate cash from core activities.

Earnings Power And Capital Efficiency

Soundwill's substantial net loss severely undermines its current earnings power. The positive operating cash flow suggests the underlying leasing and services businesses provide some cash generation, but this is overshadowed by the major loss. Capital expenditures were reported as zero, indicating a period of minimal new investment in property development or acquisitions.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 324 million against total debt of HKD 1.40 billion, indicating a leveraged financial structure. The significant net loss for the period would have adversely affected equity, increasing leverage ratios and posing a challenge to overall financial health absent a swift recovery in property valuations or profitability.

Growth Trends And Dividend Policy

Recent performance, marked by a large net loss, points to negative growth trends, likely tied to cyclical pressures in the real estate market. Despite this, the company maintained a dividend distribution of HKD 1 per share, which may be supported by its historical cash reserves or a commitment to shareholder returns, though such a policy may be scrutinized given the current losses.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.70 billion, the market is valuing the company below its reported revenue. A negative beta of -0.07 suggests the stock has exhibited a low correlation, and at times an inverse relationship, with the broader market, which may reflect its unique risk profile as a distressed or deeply cyclical asset in the eyes of investors.

Strategic Advantages And Outlook

The company's strategic advantages lie in its integrated model of development, leasing, and property management, providing diversified income streams. Its long-term presence in Hong Kong is a key asset. The outlook remains contingent on a recovery in the real estate sector to improve asset values and return the development business to profitability, while its service divisions offer stability.

Sources

Company Annual Report

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