investorscraft@gmail.com

Intrinsic ValueBeijing Properties (Holdings) Limited (0925.HK)

Previous CloseHK$0.14
Intrinsic Value
Upside potential
Previous Close
HK$0.14

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

Beijing Properties (Holdings) Limited is a Hong Kong-listed conglomerate operating a diversified portfolio of real estate and logistics assets primarily within Mainland China. Its core revenue model is derived from a multi-segment approach, encompassing the leasing of commercial, healthcare, and industrial properties; the development and sale of land; and the provision of specialized logistics and management services, including cold chain storage and wholesale market operations. The company operates as a subsidiary of Beijing Enterprises Real Estate, providing it with a strategic link to state-backed development initiatives while navigating the complex and highly competitive Chinese property sector. Its market position is that of a niche, integrated asset manager and developer, focusing on income-generating logistics and industrial properties which are less cyclical than residential development, though it remains exposed to broader macroeconomic pressures and regulatory shifts in the Chinese real estate market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 792.5 million for the period, indicating ongoing operational activity across its business segments. However, profitability was severely challenged, with a substantial net loss of HKD 571.2 million and negative diluted EPS. Operating cash flow was also deeply negative at HKD -366.8 million, reflecting significant cash consumption from operations amidst a difficult market environment.

Earnings Power And Capital Efficiency

Current earnings power is negative, as evidenced by the significant net loss. The negative operating cash flow further underscores inefficiencies in converting revenue into cash, placing strain on liquidity. Capital expenditures were reported as nil, suggesting a pause in significant new investments, which is likely a defensive measure to preserve capital given the challenging financial performance.

Balance Sheet And Financial Health

The balance sheet shows a high degree of financial leverage, with total debt of HKD 8.18 billion significantly overshadowing a cash position of HKD 692.0 million. This substantial debt burden, coupled with negative cash flows from operations, presents considerable solvency and liquidity risks, indicating a strained financial health position that requires careful management.

Growth Trends And Dividend Policy

Recent financial trends are characterized by contraction and losses rather than growth. The company did not pay a dividend, a prudent decision that aligns with its current net loss position and negative cash flows, allowing it to conserve all available capital to navigate its financial challenges and support its operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 968.7 million, the market is valuing the company at a modest premium to its cash holdings but a deep discount to its enormous debt load. This valuation reflects exceedingly pessimistic expectations regarding the company's ability to generate future profits and manage its leveraged balance sheet effectively.

Strategic Advantages And Outlook

A key strategic advantage is its affiliation with a state-backed parent company, which may provide support. The outlook remains highly uncertain, contingent on a recovery in the Chinese property and logistics sectors, successful debt management, and a return to positive operational cash flow to ensure its viability as a going concern.

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