investorscraft@gmail.com

Intrinsic ValueCIFI Holdings (Group) Co. Ltd. (0884.HK)

Previous CloseHK$0.10
Intrinsic Value
Upside potential
Previous Close
HK$0.10

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

CIFI Holdings operates as a comprehensive real estate developer in China, focusing on property development, investment, and management services. The company's core revenue model centers on developing and selling residential, office, and commercial properties across major Chinese markets, supplemented by recurring income streams from property leasing and management services. Operating in China's highly competitive real estate development sector, CIFI maintains a significant land bank exceeding 52 million square meters, positioning it as a mid-to-large scale developer with substantial project pipeline capacity. The company's integrated approach combines development sales with ongoing property services, though it faces intense competition from both state-owned enterprises and private developers in a market undergoing significant regulatory transformation and consolidation. CIFI's established presence in key urban centers, particularly its Shanghai headquarters base, provides regional market depth while navigating the sector's evolving financing and policy environment.

Revenue Profitability And Efficiency

CIFI generated HKD 47.8 billion in revenue but reported a substantial net loss of HKD 6.8 billion, reflecting the severe challenges in China's property market. The negative earnings per share of HKD 0.68 indicates significant profitability pressures despite maintaining positive operating cash flow of HKD 10.7 billion, suggesting operational continuity amid financial distress.

Earnings Power And Capital Efficiency

The company's negative earnings power is evident from its substantial losses, though positive operating cash flow indicates some preservation of cash generation capabilities. Capital expenditures were minimal at HKD 72 million, reflecting constrained investment activity amid market difficulties and focusing on liquidity preservation rather than expansion.

Balance Sheet And Financial Health

CIFI's financial health is under considerable strain with total debt of HKD 86.8 billion significantly outweighing cash reserves of HKD 9.9 billion. The high debt burden relative to equity and current market challenges creates substantial financial risk, with the company likely facing liquidity pressures and refinancing difficulties in the current property market environment.

Growth Trends And Dividend Policy

The company suspended dividend payments entirely, reflecting its distressed financial condition and need to preserve capital. Growth trends are negative given the substantial losses and challenging property market conditions, with the focus shifting from expansion to survival and debt management in a contracting market environment.

Valuation And Market Expectations

With a market capitalization of HKD 2.6 billion, the market appears to be pricing significant distress, valuing the company at a deep discount to its asset base. The high beta of 2.37 reflects extreme volatility and sensitivity to broader market and sector sentiment, indicating investor concerns about ongoing viability and recovery prospects.

Strategic Advantages And Outlook

CIFI's primary advantages include its substantial land bank and established market presence, though these are offset by sector-wide challenges. The outlook remains highly uncertain given China's property market restructuring, with success dependent on effective debt restructuring, policy support, and navigating the industry's profound transformation.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

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