investorscraft@gmail.com

Intrinsic ValueLongfor Group Holdings Limited (0960.HK)

Previous CloseHK$10.30
Intrinsic Value
Upside potential
Previous Close
HK$10.30

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

Longfor Group Holdings Limited is a prominent Chinese real estate developer and manager, operating a diversified business model across three core segments. Its primary revenue driver is property development, focusing on the sale of residential, office, and commercial properties. This is strategically complemented by a growing investment property portfolio, which generates stable, recurring rental income from shopping malls and rental housing assets. The company further enhances its ecosystem through property management, hotel operations, and related services, creating a comprehensive value chain. Operating within the highly competitive and cyclical Chinese real estate sector, Longfor has established a reputation for quality and execution, particularly in high-tier cities. Its market position is that of a leading, financially disciplined player that has navigated recent industry headwinds by maintaining a focus on operational cash flow and a balanced mix of development and investment income, distinguishing it from more leveraged peers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 127.5 billion, demonstrating significant scale. Net income was HKD 10.4 billion, indicating a net profit margin of approximately 8.2%. Strong operating cash flow generation of HKD 29.7 billion significantly outstripped net income, highlighting high-quality earnings from core operations and efficient working capital management.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with a diluted EPS of HKD 1.57. Capital expenditure was a modest HKD 336.6 million, indicating a capital-light model for its investment and management segments. The substantial operating cash flow provides ample internal funding for operations and strategic investments, supporting capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 48.0 billion in cash and equivalents. However, total debt is substantial at HKD 206.7 billion, reflecting the capital-intensive nature of property development. The company's financial health is supported by its strong operating cash flow, which provides a crucial buffer for servicing obligations.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly policy, distributing a dividend of HKD 0.348 per share. Future growth is likely to be driven by the continued performance of its investment property portfolio, which provides recurring income, alongside selective development projects in a challenging market environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 80.5 billion, the market is valuing the company at a significant discount to its reported asset base and revenue. A beta of 1.81 reflects high sensitivity to broader market and sector-specific sentiments, indicating investor perception of substantial risk within the Chinese property sector.

Strategic Advantages And Outlook

Key strategic advantages include a diversified revenue model blending development with stable rental income, a reputation for quality, and a strong operational focus. The outlook remains cautious due to sector-wide challenges, but the company's liquidity and cash flow generation provide a foundation for navigating market volatility.

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